{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["MAIN-INTERFACE","BSL (Y1-Y5)","Rtm (Y1-Y5)","BSL-Rtm (Y1-Y5)","MATRIX","DATA2","DATA4","MATRIX2","BENCHMARK","Notes","Scenarios","Version"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":8,"comments":0,"pivot_tables":3},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"MAIN-INTERFACE","index":0,"n_rows":59,"n_cols":29,"rows_kept":59,"cut":false,"hidden":false,"merged":[[32,1,44,1],[46,1,58,1],[18,1,30,1]]}
[]
[null,null,"Revert to Market","Yes",null,"Lease Escalation Rate",7.4999999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region","Revert to Market","Delay (Months)","Market Escalation","RTM Premium","Lease Escalation Rate","Urban Classification"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All","No",0,0,-0.1,0.05,"All"]
[null,null,"Market Growth",0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eastern Cape","Yes",3,0.02,-0.03,0.06,"CBD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free State",null,6,0.03,0,7.0000000000000007E-2,"Main Centre"]
[null,null,"Delay (Months)",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gauteng",null,12,0.04,2.5000000000000001E-2,7.4999999999999997E-2,"VTSD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KwaZulu-Natal",null,null,4.4999999999999998E-2,0.03,0.08]
[null,null,"RTM Pre/Disc",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limpopo",null,null,0.06,0.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mpumalanga",null,null,7.4999999999999997E-2,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West",null,null,0.09,0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Cape",null,null,0.105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Western Cape"]
[]
[]
[null,null,"Select Urban Classification:","All"]
[]
[null,null,"Select Province:","All"]
[]
[null,"Baseline","Urban Classification","(All)"]
[]
[null,null,"Row Labels","Sum of FY 2018/19","Sum of FY 2019/20","Sum of FY 2020/21","Sum of FY 2021/22","Sum of FY 2022/23","Sum of FY 2023/24"]
[null,null,"Eastern Cape",227630146.21418402,241627358.75485274,256603986.30763504,272629764.39956903,289779417.53371412,308133017.22797686]
[null,null,"Free State",248133080.27963099,270501986.02997047,294913806.96717328,321557283.64887697,350638781.13068193,382383950.79167765]
[null,null,"Gauteng",468078462.54234314,509062241.85858929,553675682.17035329,602243584.77665484,655120091.09218621,712691355.93287873]
[null,null,"KwaZulu-Natal",349920073.85226285,371754225.56303596,395304971.69769955,420709154.87405616,448114688.80903947,477681468.16688401]
[null,null,"Limpopo",272681336.11253053,294302598.96001542,317867548.7866025,343552374.61911374,371549351.79255551,402068320.11876619]
[null,null,"Mpumalanga",118456046.47652605,129333783.84457883,141225873.51225501,154227936.37519008,168444689.77857596,183990819.57716903]
[null,null,"Northern Cape",69313630.653177008,74722055.868545592,80569486.691836357,86892718.910648599,93731717.665158868,101129896.80797884]
[null,null,"Western Cape",155383285.89825302,167483120.85741347,180563419.29630813,194706502.93588403,210001818.59461856,226546570.58877459]
[null,null,"North West",88286363.743308008,95984341.947149426,104364996.14786085,113489669.3858037,123425287.60349493,134244873.96207508]
[null,null,"Grand Total",1997882425.7722156,2154771713.6841512,2325089771.577724,2510008989.925797,2710805844.0000262,2928870273.174181]
[]
[null,"Revert to Market","Urban Classification","(All)"]
[]
[null,null,"Row Labels","Sum of FY 2018/19","Sum of FY 2019/20","Sum of FY 2020/21","Sum of FY 2021/22","Sum of FY 2022/23","Sum of FY 2023/24"," Sum of All FY"]
[null,null,"Eastern Cape",210661461.28103775,197907890.14940804,196225703.7711952,195270224.66828963,201824497.89131576,216545667.40102199,1218435445.1622689]
[null,null,"Free State",203761139.19996795,163037869.15438586,169659929.80120534,182899864.56211856,195475995.46800104,210577969.19397426,1125412767.379653]
[null,null,"Gauteng",449776977.16967767,465232787.61943841,445361463.65263337,426011598.03895843,389613812.60687244,415369566.50512183,2591366205.5927014]
[null,null,"KwaZulu-Natal",333888354.54838187,327943505.17341566,319780251.42354709,322334594.30920279,333407421.09290987,354594348.69956338,1991948475.2470205]
[null,null,"Limpopo",259958384.31068864,191348389.90663099,176225593.69298041,179965932.43109193,177684401.12965056,191002074.88427421,1176184776.3553166]
[null,null,"Mpumalanga",102633422.98871136,93331185.860903993,71367349.126148075,75702305.910688728,76834202.444370344,81702841.142438367,501571307.47326088]
[null,null,"Northern Cape",66378320.760953262,65904531.741041847,67179094.007773668,69644206.263054669,73796815.23814708,73951651.465239137,416854619.4762097]
[null,null,"Western Cape",145201862.39214146,140393746.67609572,146068584.44149983,149051290.29017532,155582008.06788677,163840134.6105822,900137626.47838116]
[null,null,"North West",81387797.101696119,78977904.389585614,78876391.078358725,72398300.679736704,76776552.629897341,82534794.077139661,470951739.95641404]
[null,null,"Grand Total",1853647719.7532558,1724077810.6709061,1670744360.9953413,1673278317.1533165,1680995706.5690513,1790119047.9793549,10392862963.121223]
[]
[null,"POTENTIAL\nSAVINGS","Urban Classification","(All)"]
[]
[null,null,"Row Labels","Sum of ΔFY 2018/19","Sum of ΔFY 2019/20","Sum of ΔFY 2020/21","Sum of ΔFY 2021/22","Sum of ΔFY 2022/23","Sum of ΔFY 2023/24","Sum of Δ All FY"]
[null,null,"Eastern Cape",16968684.933146238,43719468.605444685,60378282.536439769,77359539.731279418,87954919.642398492,91587349.826954961,377968245.27566344]
[null,null,"Free State",44371941.079663076,107464116.87558466,125253877.16596794,138657419.08675852,155162785.66268092,171805981.59770346,742716121.4683584]
[null,null,"Gauteng",18301485.37266529,43829454.239150815,108314218.51771994,176231986.73769641,265506278.48531401,297321789.42775661,909505212.78030312]
[null,null,"KwaZulu-Natal",16031719.303881146,43810720.389620215,75524720.274152711,98374560.56485343,114707267.71612942,123087119.46732058,471536107.71595758]
[null,null,"Limpopo",12722951.801841974,102954209.05338448,141641955.09362215,163586442.18802193,193864950.66290498,211066245.23449206,825836754.03426778]
[null,null,"Mpumalanga",15822623.487814704,36002597.983674794,69858524.386106923,78525630.464501336,91610487.334205508,102287978.43473071,394107842.09103394]
[null,null,"Northern Cape",2935309.8922237367,8817524.1275037527,13390392.684062684,17248512.647593923,19934902.427011773,27178245.342739664,89504887.121135518]
[null,null,"Western Cape",10181423.506111559,27089374.181317795,34494834.854808345,45655212.645708822,54419810.526731893,62706435.978192337,234547091.69287074]
[null,null,"North West",6898566.6416118992,17006437.557563812,25488605.069502078,41091368.706067048,46648734.973597594,51710079.884935446,188843792.83327779]
[null,null,"Grand Total",144234706.01895964,430693903.01324499,654345410.58238256,836730672.77248096,1029810137.4309746,1138751225.1948259,4234566055.0128684]

{"sheet":"BSL (Y1-Y5)","index":1,"n_rows":607,"n_cols":31,"rows_kept":607,"cut":false,"hidden":true,"merged":[]}
["SystemID","ProvinceCode","Province","AdjCostPerm2","Benchmark","Urban Classification","ExtentM2","TnTUseLease","TnTEscalation","RentalPerMonth","Adj.RentalPerMonth2","Adj.AnnualRental","LeaseStartDate","LeaseEndDate","MonthToMonth","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24",null,"DATE",null,"RTM"]
[1,{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,4,FALSE)","v":182.33568900126423},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,7,FALSE)","v":791},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},160927.53,{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,10,FALSE)","v":144227.53},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,11,FALSE)","v":1730730.36},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D2=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D2,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":569007.24164383567},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I2)^(2))","v":1981513.1891640001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I2)^(3))","v":2120219.1124054804},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I2)^(4))","v":2268634.450273864},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I2)^(5))","v":2427438.8617930347},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I2)^(6))","v":2597359.5821185466},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I2)^(7))","v":2779174.7528668451},null,{"$f":"DATE(2017,12,1)","v":"2017-12-01"},"L/M/U",0.06,null,0.02]
[2,{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,4,FALSE)","v":169.35356330014224},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,7,FALSE)","v":1406},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},279861.11,{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,10,FALSE)","v":238111.11},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,11,FALSE)","v":2857333.32},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D3=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D3,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":939397.25589041086},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I3)^(2))","v":3332793.584448},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I3)^(3))","v":3599417.0712038404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I3)^(4))","v":3887370.4369001477},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I3)^(5))","v":4198360.0718521597},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I3)^(6))","v":4534228.8776003327},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I3)^(7))","v":4896967.18780836},null,null,"M",4.4999999999999998E-2,null,4.4999999999999998E-2]
[3,{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,4,FALSE)","v":124.16338983050848},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,7,FALSE)","v":295},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,9,FALSE)","v":0},36628.199999999997,{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,10,FALSE)","v":36628.199999999997},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,11,FALSE)","v":439538.4},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D4=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D4,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":144505.77534246576},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I4)^(2))","v":439538.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I4)^(3))","v":439538.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I4)^(4))","v":439538.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I4)^(5))","v":439538.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I4)^(6))","v":439538.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I4)^(7))","v":439538.4},null,null,"U",0.06,null,0.06]
[4,{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,4,FALSE)","v":110.23819209039549},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,7,FALSE)","v":354},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,9,FALSE)","v":0},39024.32,{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,10,FALSE)","v":39024.32},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,11,FALSE)","v":468291.84000000003},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D5=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D5,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":153958.96109589041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I5)^(2))","v":468291.84000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I5)^(3))","v":468291.84000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I5)^(4))","v":468291.84000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I5)^(5))","v":468291.84000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I5)^(6))","v":468291.84000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I5)^(7))","v":468291.84000000003}]
[5,{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,4,FALSE)","v":121.1889847715736},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,7,FALSE)","v":394},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},54948.46,{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,10,FALSE)","v":47748.46},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,11,FALSE)","v":572981.52},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D6=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D6,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":188377.48602739724},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I6)^(2))","v":668325.64492800005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I6)^(3))","v":721791.69652224006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I6)^(4))","v":779535.03224401944},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I6)^(5))","v":841897.83482354099},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I6)^(6))","v":909249.66160942439},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I6)^(7))","v":981989.63453817833}]
[6,{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,4,FALSE)","v":115.04672222222223},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,7,FALSE)","v":540},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},65111.25,{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,10,FALSE)","v":62125.23},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,11,FALSE)","v":745502.76},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D7=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D7,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":245096.79780821915},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I7)^(2))","v":869554.41926400014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I7)^(3))","v":939118.7728051201},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I7)^(4))","v":1014248.2746295298},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I7)^(5))","v":1095388.1365998923},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I7)^(6))","v":1183019.1875278838},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I7)^(7))","v":1277660.7225301145},null,null,"2018/19","2019/20","2020/21","2021/22","2022/23","2023+"]
[7,{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,4,FALSE)","v":61.641045454545456},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,7,FALSE)","v":440},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},29929.1,{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,10,FALSE)","v":27122.06},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,11,FALSE)","v":325464.71999999997},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D8=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D8,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":107002.09972602739},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I8)^(2))","v":379622.04940800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I8)^(3))","v":409991.81336064002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I8)^(4))","v":442791.15842949128},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I8)^(5))","v":478214.45110385056},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I8)^(6))","v":516471.60719215864},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I8)^(7))","v":557789.33576753142},null,null,43190,43555,43921,44286,44651,45016,45017]
[8,{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,4,FALSE)","v":113.42489130434782},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,7,FALSE)","v":736},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},95730.72,{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,10,FALSE)","v":83480.72},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,11,FALSE)","v":1001768.64},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D9=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D9,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":329348.59397260274},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I9)^(2))","v":1168462.9416960001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I9)^(3))","v":1261939.9770316803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I9)^(4))","v":1362895.1751942148},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I9)^(5))","v":1471926.7892097519},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I9)^(6))","v":1589680.9323465324},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I9)^(7))","v":1716855.4069342548},null,null,42826]
[9,{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,4,FALSE)","v":93.312018228535408},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,7,FALSE)","v":412.54},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},38494.94,{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,10,FALSE)","v":38494.94},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,11,FALSE)","v":461939.28},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D10=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D10,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":151870.44821917807},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I10)^(2))","v":538805.97619200009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I10)^(3))","v":581910.45428736007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I10)^(4))","v":628463.29063034896},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I10)^(5))","v":678740.35388077691},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I10)^(6))","v":733039.58219123911},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I10)^(7))","v":791682.74876653834},null,null,{"$f":"Y8-Y9","v":364}]
[10,{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,4,FALSE)","v":98.821310942578549},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,7,FALSE)","v":923},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},98512.07,{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,10,FALSE)","v":91212.07},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,11,FALSE)","v":1094544.8400000001},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D11=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D11,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":359850.35835616442},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I11)^(2))","v":1241460.1211489998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I11)^(3))","v":1322155.0290236848},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I11)^(4))","v":1408095.1059102241},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I11)^(5))","v":1499621.2877943888},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I11)^(6))","v":1597096.6715010237},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I11)^(7))","v":1700907.95514859}]
[11,{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,4,FALSE)","v":133.1673076923077},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,7,FALSE)","v":1164.8},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},172313.28,{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,10,FALSE)","v":155113.28},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,11,FALSE)","v":1861359.36},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D12=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D12,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":611953.76219178084},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I12)^(2))","v":2171089.5575040001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I12)^(3))","v":2344776.7221043203},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I12)^(4))","v":2532358.8598726662},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I12)^(5))","v":2734947.5686624795},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I12)^(6))","v":2953743.3741554786},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I12)^(7))","v":3190042.8440879169},null,null,null,{"$f":"Z8-Y8","v":365}]
[12,{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,4,FALSE)","v":139.12871171381812},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,7,FALSE)","v":2566.1999999999998},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},385532.1,{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,10,FALSE)","v":357032.1},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,11,FALSE)","v":4284385.2},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D13=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D13,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1408564.9972602739},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(2))","v":4905192.6154800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(3))","v":5248556.0985636003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(4))","v":5615955.0254630521},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(5))","v":6009071.8772454662},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(6))","v":6429706.9086526483},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(7))","v":6879786.3922583349},null,null,{"$f":"365/2","v":182.5},{"$f":"(1+$I13)^(SUM(MATRIX!C13:F13)+1)","v":{"$error":"#REF!"}},{"$f":"(0.333)*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*1.07 +Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*0.667","v":4384254.2190120006},{"$f":"IF(Table_Provincial_GTAC3536[[#This Row],[MonthToMonth]]=\"Yes\",MATRIX2!V13*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]+MATRIX2!N13*(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(SUM(MATRIX!C13:D13)+1)),MATRIX2!V13*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]+MATRIX2!N13*(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(COUNTIF(MATRIX!C13:D13,0)+1)))","v":4284385.2},{"$f":"MATRIX2!V13*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]+MATRIX2!N13*(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(SUM(MATRIX!C13:D13)+1))","v":{"$error":"#REF!"}},{"$f":"MATRIX2!V13*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]+MATRIX2!N13*(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I13)^(COUNTIF(MATRIX!C13:D13,0)+1))","v":4284385.2}]
[13,{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,4,FALSE)","v":41.618457792207792},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,7,FALSE)","v":616},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,9,FALSE)","v":0},25636.97,{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,10,FALSE)","v":25636.97},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,11,FALSE)","v":307643.64},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D14=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D14,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":101143.11452054794},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I14)^(2))","v":307643.64},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I14)^(3))","v":307643.64},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I14)^(4))","v":307643.64},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I14)^(5))","v":307643.64},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I14)^(6))","v":307643.64},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I14)^(7))","v":307643.64},null,null,null,{"$f":"(1+$I13)^(SUM(MATRIX!C13:F13))","v":{"$error":"#REF!"}},null,null,{"$f":"(SUM(MATRIX!C13:D13)+1)","v":{"$error":"#REF!"}},{"$f":"(COUNTIF(MATRIX!C13:D13,0)+1)","v":1}]
[14,{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,4,FALSE)","v":130.67388888888888},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},73908.25,{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,10,FALSE)","v":58803.25},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,11,FALSE)","v":705639},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D15=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D15,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":231990.90410958903},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I15)^(2))","v":853823.19000000018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I15)^(3))","v":939205.50900000031},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I15)^(4))","v":1033126.0599000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I15)^(5))","v":1136438.6658900003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I15)^(6))","v":1250082.5324790005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I15)^(7))","v":1375090.7857269009},null,null,null,{"$f":"MATRIX2!X13*L13","v":698413.47780821938}]
[15,{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,4,FALSE)","v":123.28337579617835},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,7,FALSE)","v":314},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,9,FALSE)","v":0},38710.980000000003,{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,10,FALSE)","v":38710.980000000003},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,11,FALSE)","v":464531.76},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D16=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D16,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":152722.77041095891},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I16)^(2))","v":464531.76},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I16)^(3))","v":464531.76},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I16)^(4))","v":464531.76},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I16)^(5))","v":464531.76},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I16)^(6))","v":464531.76},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I16)^(7))","v":464531.76},null,null,{"$f":"8/12","v":0.66666666666666663}]
[16,{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,4,FALSE)","v":140.72102189781023},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,7,FALSE)","v":548},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},83115.12,{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,10,FALSE)","v":77115.12},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,11,FALSE)","v":925381.44},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D17=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D17,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":304234.99397260271},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I17)^(2))","v":1119711.5424000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I17)^(3))","v":1231682.6966400002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I17)^(4))","v":1354850.9663040002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I17)^(5))","v":1490336.0629344005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I17)^(6))","v":1639369.6692278406},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I17)^(7))","v":1803306.6361506251}]
[18,{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,4,FALSE)","v":79.948076923076925},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,7,FALSE)","v":520},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,9,FALSE)","v":0},42123,{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,10,FALSE)","v":41573},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,11,FALSE)","v":498876},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D18=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D18,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":164014.02739726027},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I18)^(2))","v":498876},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I18)^(3))","v":498876},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I18)^(4))","v":498876},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I18)^(5))","v":498876},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I18)^(6))","v":498876},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I18)^(7))","v":498876}]
[19,{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,4,FALSE)","v":128.40270635994588},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,7,FALSE)","v":739},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},110739.6,{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,10,FALSE)","v":94889.600000000006},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,11,FALSE)","v":1138675.2},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D19=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D19,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":374358.96986301366},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I19)^(2))","v":1352860.0051200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I19)^(3))","v":1474617.4055808003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I19)^(4))","v":1607332.9720830722},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I19)^(5))","v":1751992.9395705489},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I19)^(6))","v":1909672.3041318986},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I19)^(7))","v":2081542.8115037694}]
[20,{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,4,FALSE)","v":110.1924023668639},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,7,FALSE)","v":422.5},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},46556.29,{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,10,FALSE)","v":46556.29},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,11,FALSE)","v":558675.48},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D20=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D20,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":183674.1304109589},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I20)^(2))","v":639627.55705199996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I20)^(3))","v":684401.48604564008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I20)^(4))","v":732309.59006883483},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I20)^(5))","v":783571.26137365331},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I20)^(6))","v":838421.24966980901},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I20)^(7))","v":897110.73714669561}]
[21,{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,4,FALSE)","v":138.28843179309607},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,7,FALSE)","v":2708.89},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},403408.15,{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,10,FALSE)","v":374608.15},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,11,FALSE)","v":4495297.8},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D21=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D21,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1477906.1260273971},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I21)^(2))","v":5243315.3539200006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I21)^(3))","v":5662780.5822336003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I21)^(4))","v":6115803.0288122892},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I21)^(5))","v":6605067.2711172719},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I21)^(6))","v":7133472.6528066546},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I21)^(7))","v":7704150.465031188}]
[22,{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,4,FALSE)","v":134.16385057471265},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,7,FALSE)","v":1218},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,9,FALSE)","v":0},204249.07,{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,10,FALSE)","v":163411.57},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,11,FALSE)","v":1960938.84},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D22=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D22,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":644692.22136986302},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I22)^(2))","v":1960938.84},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I22)^(3))","v":1960938.84},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I22)^(4))","v":1960938.84},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I22)^(5))","v":1960938.84},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I22)^(6))","v":1960938.84},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I22)^(7))","v":1960938.84}]
[24,{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,4,FALSE)","v":124.47820512820513},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,7,FALSE)","v":585},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,9,FALSE)","v":0},72819.75,{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,10,FALSE)","v":72819.75},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,11,FALSE)","v":873837},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D23=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D23,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":287288.87671232875},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I23)^(2))","v":873837},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I23)^(3))","v":873837},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I23)^(4))","v":873837},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I23)^(5))","v":873837},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I23)^(6))","v":873837},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I23)^(7))","v":873837}]
[25,{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,4,FALSE)","v":132.15699481865286},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,7,FALSE)","v":1930},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},281523,{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,10,FALSE)","v":255063},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,11,FALSE)","v":3060756},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-15"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-14"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D24=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D24,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1006275.9452054794},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I24)^(2))","v":3504259.5444},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I24)^(3))","v":3749557.7125080004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I24)^(4))","v":4012026.7523835599},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I24)^(5))","v":4292868.6250504097},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I24)^(6))","v":4593369.4288039384},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I24)^(7))","v":4914905.2888202136}]
[26,{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,4,FALSE)","v":117.22037037037038},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,7,FALSE)","v":1728},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},225856.8,{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,10,FALSE)","v":202556.79999999999},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,11,FALSE)","v":2430681.6},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D25=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D25,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":799128.19726027397},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I25)^(2))","v":2782887.3638400002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I25)^(3))","v":2977689.4793088003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I25)^(4))","v":3186127.742860416},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I25)^(5))","v":3409156.6848606458},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I25)^(6))","v":3647797.6528008906},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I25)^(7))","v":3903143.4884969532}]
[27,{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,4,FALSE)","v":143.65940409683427},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,7,FALSE)","v":537},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},89145.1,{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,10,FALSE)","v":77145.100000000006},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,11,FALSE)","v":925741.2},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-10-31"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D26=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D26,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":304353.27123287669},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I26)^(2))","v":1120146.8520000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I26)^(3))","v":1232161.5372000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I26)^(4))","v":1355377.6909200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I26)^(5))","v":1490915.4600120005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I26)^(6))","v":1640007.0060132006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I26)^(7))","v":1804007.7066145211}]
[28,{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,4,FALSE)","v":58.211992872807016},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,7,FALSE)","v":729.6},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},49471.47,{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,10,FALSE)","v":42471.47},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,11,FALSE)","v":509657.64},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D27=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D27,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":167558.67616438356},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I27)^(2))","v":588973.11022499995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I27)^(3))","v":633146.09349187498},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I27)^(4))","v":680632.05050376558},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I27)^(5))","v":731679.454291548},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I27)^(6))","v":786555.413363414},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I27)^(7))","v":845547.06936567009}]
[29,{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,4,FALSE)","v":128.91178637200736},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,7,FALSE)","v":543},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},81275.100000000006,{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,10,FALSE)","v":69999.100000000006},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,11,FALSE)","v":839989.2},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D28=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D28,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":276160.83287671232},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I28)^(2))","v":997991.16852000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I28)^(3))","v":1087810.3736868},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I28)^(4))","v":1185713.3073186122},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I28)^(5))","v":1292427.5049772875},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I28)^(6))","v":1408745.9804252433},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I28)^(7))","v":1535533.1186635152}]
[30,{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,4,FALSE)","v":128.3821686007297},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,7,FALSE)","v":7101.63},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},953122.66,{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,10,FALSE)","v":911722.66},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,11,FALSE)","v":10940671.92},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D29=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D29,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3596933.2339726025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I29)^(2))","v":12525975.281208001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I29)^(3))","v":13402793.550892562},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I29)^(4))","v":14340989.09945504},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I29)^(5))","v":15344858.336416895},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I29)^(6))","v":16418998.419966076},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I29)^(7))","v":17568328.3093637}]
[33,{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,4,FALSE)","v":139.36904000000001},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},83884.52,{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,10,FALSE)","v":69684.52},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,11,FALSE)","v":836214.24},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D30=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D30,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":274919.75013698626},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I30)^(2))","v":975360.28953600011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I30)^(3))","v":1053389.11269888},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I30)^(4))","v":1137660.2417147907},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I30)^(5))","v":1228673.0610519738},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I30)^(6))","v":1326966.905936132},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I30)^(7))","v":1433124.2584110226}]
[34,{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,4,FALSE)","v":158.13691830403309},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,7,FALSE)","v":967},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},157958.39999999999,{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,10,FALSE)","v":152918.39999999999},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,11,FALSE)","v":1835020.8},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-31"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D31=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D31,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":603294.50958904112},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I31)^(2))","v":2140368.2611200004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I31)^(3))","v":2311597.7220096001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I31)^(4))","v":2496525.5397703685},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I31)^(5))","v":2696247.5829519983},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I31)^(6))","v":2911947.3895881581},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I31)^(7))","v":3144903.180755211}]
[35,{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,4,FALSE)","v":100.10708661417324},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,7,FALSE)","v":25.4},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},2942.72,{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,10,FALSE)","v":2542.7199999999998},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,11,FALSE)","v":30512.639999999999},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D32=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D32,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":10031.552876712329},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I32)^(2))","v":36920.294400000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I32)^(3))","v":40612.323840000012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I32)^(4))","v":44673.556224000014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I32)^(5))","v":49140.911846400013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I32)^(6))","v":54055.003031040025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I32)^(7))","v":59460.503334144036}]
[36,{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,4,FALSE)","v":127.95880483153209},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,7,FALSE)","v":629.20000000000005},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},92011.68,{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,10,FALSE)","v":80511.679999999993},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,11,FALSE)","v":966140.16},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-12-31"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D33=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D33,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":317635.12109589041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I33)^(2))","v":1126905.8826240001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I33)^(3))","v":1217058.3532339202},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I33)^(4))","v":1314423.021492634},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I33)^(5))","v":1419576.8632120446},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I33)^(6))","v":1533143.0122690084},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I33)^(7))","v":1655794.4532505292}]
[37,{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,4,FALSE)","v":152.75299517444117},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,7,FALSE)","v":288.464},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},50113.74,{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,10,FALSE)","v":44063.74},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,11,FALSE)","v":528764.88},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D34=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D34,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":173840.50849315067},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I34)^(2))","v":616751.35603200004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I34)^(3))","v":666091.46451456007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I34)^(4))","v":719378.78167572501},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I34)^(5))","v":776929.084209783},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I34)^(6))","v":839083.41094656568},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I34)^(7))","v":906210.083822291}]
[38,{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,4,FALSE)","v":148.19553719008263},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},39013.32,{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,10,FALSE)","v":35863.32},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,11,FALSE)","v":430359.84},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-30"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D35=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D35,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":141488.16657534247},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I35)^(2))","v":492718.98081600002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I35)^(3))","v":527209.30947312003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I35)^(4))","v":564113.96113623842},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I35)^(5))","v":603601.93841577519},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I35)^(6))","v":645854.0741048794},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I35)^(7))","v":691063.85929222102}]
[39,{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,4,FALSE)","v":118.76794029850747},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,7,FALSE)","v":335},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},44187.26,{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,10,FALSE)","v":39787.26},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,11,FALSE)","v":477447.12},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D36=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D36,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":156968.91616438355},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I36)^(2))","v":546629.20768800005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I36)^(3))","v":584893.25222616002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I36)^(4))","v":625835.77988199121},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I36)^(5))","v":669644.2844737306},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I36)^(6))","v":716519.38438689173},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I36)^(7))","v":766675.74129397422}]
[40,{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,4,FALSE)","v":148.65636363636364},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},40244.839999999997,{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,10,FALSE)","v":35974.839999999997},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,11,FALSE)","v":431698.08},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D37=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D37,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":141928.13589041095},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I37)^(2))","v":512900.48884800007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I37)^(3))","v":559061.53284432006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I37)^(4))","v":609377.07080030895},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I37)^(5))","v":664221.0071723368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I37)^(6))","v":724000.8978178472},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I37)^(7))","v":789160.9786214534}]
[41,{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,4,FALSE)","v":136.93487603305786},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},37888.239999999998,{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,10,FALSE)","v":33138.239999999998},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,11,FALSE)","v":397658.88},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D38=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D38,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":130737.16602739725},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I38)^(2))","v":481167.2448000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I38)^(3))","v":529283.96928000019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I38)^(4))","v":582212.36620800011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I38)^(5))","v":640433.60282880021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I38)^(6))","v":704476.96311168035},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I38)^(7))","v":774924.65942284849}]
[42,{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,4,FALSE)","v":136.43391472868217},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,7,FALSE)","v":258},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},37929.949999999997,{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,10,FALSE)","v":35199.949999999997},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,11,FALSE)","v":422399.4},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D39=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D39,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":138871.03561643837},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I39)^(2))","v":501852.72714000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I39)^(3))","v":547019.47258260008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I39)^(4))","v":596251.22511503415},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I39)^(5))","v":649913.83537538734},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I39)^(6))","v":708406.0805591722},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I39)^(7))","v":772162.62780949764}]
[44,{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,4,FALSE)","v":118.74021818181818},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,7,FALSE)","v":3300},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},398142.71999999997,{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,10,FALSE)","v":391842.72},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,11,FALSE)","v":4702112.6399999997},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D40=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D40,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1545900.046027397},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I40)^(2))","v":5383448.7615359994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I40)^(3))","v":5760290.1748435199},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I40)^(4))","v":6163510.4870825661},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I40)^(5))","v":6594956.2211783463},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I40)^(6))","v":7056603.1566608297},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I40)^(7))","v":7550565.3776270887}]
[46,{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,4,FALSE)","v":110.20469496021221},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,7,FALSE)","v":377},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},46497.17,{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,10,FALSE)","v":41547.17},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,11,FALSE)","v":498566.04},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D41=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D41,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":163912.12273972601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I41)^(2))","v":549669.05909999995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I41)^(3))","v":577152.51205500006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I41)^(4))","v":606010.13765774993},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I41)^(5))","v":636310.6445406375},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I41)^(6))","v":668126.17676766939},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I41)^(7))","v":701532.48560605291}]
[47,{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,4,FALSE)","v":108.77158296249205},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,7,FALSE)","v":314.60000000000002},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},40469.54,{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,10,FALSE)","v":34219.54},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,11,FALSE)","v":410634.48},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D42=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D42,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":135003.11671232875},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I42)^(2))","v":478964.05747200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I42)^(3))","v":517281.18206976005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I42)^(4))","v":558663.6766353409},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I42)^(5))","v":603356.77076616813},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I42)^(6))","v":651625.31242746173},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I42)^(7))","v":703755.33742165868}]
[48,{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,4,FALSE)","v":69.014176245210734},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,7,FALSE)","v":783},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},73288.100000000006,{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,10,FALSE)","v":54038.1},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,11,FALSE)","v":648457.19999999995},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D43=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D43,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":213191.40821917806},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I43)^(2))","v":742418.64827999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I43)^(3))","v":794387.9536596},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I43)^(4))","v":849995.11041577195},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I43)^(5))","v":909494.76814487611},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I43)^(6))","v":973159.40191501728},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I43)^(7))","v":1041280.5600490686}]
[50,{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,4,FALSE)","v":119.7},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,7,FALSE)","v":1527},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,9,FALSE)","v":0},182781.9,{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,10,FALSE)","v":182781.9},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,11,FALSE)","v":2193382.7999999998},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D44=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D44,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":721112.15342465742},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I44)^(2))","v":2193382.7999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I44)^(3))","v":2193382.7999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I44)^(4))","v":2193382.7999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I44)^(5))","v":2193382.7999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I44)^(6))","v":2193382.7999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I44)^(7))","v":2193382.7999999998}]
[51,{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,4,FALSE)","v":120.09809322033898},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,7,FALSE)","v":472},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},61265.78,{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,10,FALSE)","v":56686.3},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,11,FALSE)","v":680235.6},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D45=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D45,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":223639.101369863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I45)^(2))","v":793426.80384000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I45)^(3))","v":856900.94814720005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I45)^(4))","v":925453.02399897622},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I45)^(5))","v":999489.26591889432},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I45)^(6))","v":1079448.407192406},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I45)^(7))","v":1165804.2797677985}]
[52,{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,4,FALSE)","v":121.57267955801105},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,7,FALSE)","v":362},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},47459.31,{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,10,FALSE)","v":44009.31},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,11,FALSE)","v":528111.72},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D46=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D46,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":173625.77095890409},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I46)^(2))","v":615989.51020800008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I46)^(3))","v":665268.67102464009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I46)^(4))","v":718490.16470661131},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I46)^(5))","v":775969.37788314023},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I46)^(6))","v":838046.92811379151},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I46)^(7))","v":905090.68236289488}]
[53,{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,4,FALSE)","v":145.28431506849316},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,7,FALSE)","v":292},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},42423.02,{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,10,FALSE)","v":42423.02},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,11,FALSE)","v":509076.24},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D47=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D47,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":167367.5309589041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I47)^(2))","v":593786.52633600007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I47)^(3))","v":641289.44844288006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I47)^(4))","v":692592.60431831051},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I47)^(5))","v":748000.01266377536},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I47)^(6))","v":807840.01367687748},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I47)^(7))","v":872467.21477102779}]
[54,{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,4,FALSE)","v":88.437704918032793},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,7,FALSE)","v":305},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,9,FALSE)","v":0},33373.5,{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,10,FALSE)","v":26973.5},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,11,FALSE)","v":323682},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D48=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D48,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":106416},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I48)^(2))","v":323682},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I48)^(3))","v":323682},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I48)^(4))","v":323682},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I48)^(5))","v":323682},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I48)^(6))","v":323682},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I48)^(7))","v":323682}]
[55,{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,4,FALSE)","v":144.6403964041599},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,7,FALSE)","v":510.59},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},73851.94,{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,10,FALSE)","v":73851.94},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,11,FALSE)","v":886223.28},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D49=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D49,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":291361.07835616439},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I49)^(2))","v":1033690.8337920001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I49)^(3))","v":1116386.1004953601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I49)^(4))","v":1205696.9885349891},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I49)^(5))","v":1302152.7476177881},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I49)^(6))","v":1406324.9674272116},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I49)^(7))","v":1518830.9648213885}]
[56,{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,4,FALSE)","v":133.34358974358975},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,7,FALSE)","v":561.6},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},83885.759999999995,{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,10,FALSE)","v":74885.759999999995},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,11,FALSE)","v":898629.12},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D50=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D50,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":295439.71068493149},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I50)^(2))","v":1048161.0055680001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I50)^(3))","v":1132013.8860134401},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I50)^(4))","v":1222574.9968945154},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I50)^(5))","v":1320380.9966460767},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I50)^(6))","v":1426011.4763777631},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I50)^(7))","v":1540092.394487984}]
[57,{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,4,FALSE)","v":-3.046875},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,7,FALSE)","v":64},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},7125,{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,10,FALSE)","v":-195},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,11,FALSE)","v":-2340},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-09-30"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D51=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D51,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":-769.31506849315065},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I51)^(2))","v":-2729.3760000000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I51)^(3))","v":-2947.7260800000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I51)^(4))","v":-3183.5441664000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I51)^(5))","v":-3438.2276997120007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I51)^(6))","v":-3713.2859156889613},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I51)^(7))","v":-4010.3487889440785}]
[58,{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,4,FALSE)","v":102.79393684210527},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,7,FALSE)","v":475},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},54427.12,{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,10,FALSE)","v":48827.12},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,11,FALSE)","v":585925.43999999994},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D52=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D52,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":192633.02136986298},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I52)^(2))","v":683423.43321599998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I52)^(3))","v":738097.30787328002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I52)^(4))","v":797145.09250314254},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I52)^(5))","v":860916.69990339386},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I52)^(6))","v":929790.03589566553},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I52)^(7))","v":1004173.2387673188}]
[59,{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,4,FALSE)","v":124.26},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,7,FALSE)","v":395},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},49082.7,{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,10,FALSE)","v":49082.7},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,11,FALSE)","v":588992.4},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D53=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D53,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":193641.33698630138},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I53)^(2))","v":699781.87044000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I53)^(3))","v":762762.23877960013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I53)^(4))","v":831410.84026976419},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I53)^(5))","v":906237.81589404307},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I53)^(6))","v":987799.21932450705},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I53)^(7))","v":1076701.1490637127}]
[60,{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,4,FALSE)","v":109.90033826638478},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,7,FALSE)","v":473},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},57632.86,{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,10,FALSE)","v":51982.86},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,11,FALSE)","v":623794.31999999995},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D54=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D54,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":205083.064109589},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I54)^(2))","v":687733.2378},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I54)^(3))","v":722119.89968999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I54)^(4))","v":758225.89467449998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I54)^(5))","v":796137.18940822501},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I54)^(6))","v":835944.04887863621},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I54)^(7))","v":877741.25132256816}]
[61,{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,4,FALSE)","v":135.22199037592722},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,7,FALSE)","v":9517.7999999999993},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},1348215.86,{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,10,FALSE)","v":1287015.8600000001},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,11,FALSE)","v":15444190.32},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D55=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D55,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5077542.0230136989},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I55)^(2))","v":17682053.497368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I55)^(3))","v":18919797.242183764},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I55)^(4))","v":20244183.049136624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I55)^(5))","v":21661275.86257619},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I55)^(6))","v":23177565.172956523},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I55)^(7))","v":24799994.735063478}]
[62,{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,4,FALSE)","v":126.44681200857755},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,7,FALSE)","v":1399},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},188149.09,{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,10,FALSE)","v":176899.09},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,11,FALSE)","v":2122789.08},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D56=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D56,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":697903.25917808223},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I56)^(2))","v":2430381.2176920003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I56)^(3))","v":2600507.9029304404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I56)^(4))","v":2782543.456135571},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I56)^(5))","v":2977321.4980650614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I56)^(6))","v":3185734.0029296153},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I56)^(7))","v":3408735.3831346887}]
[63,{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,4,FALSE)","v":93.892307692307696},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,7,FALSE)","v":1040},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},117648,{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,10,FALSE)","v":97648},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,11,FALSE)","v":1171776},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-12-31"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D57=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D57,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":385241.42465753423},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I57)^(2))","v":1366759.5264000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I57)^(3))","v":1476100.2885120001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I57)^(4))","v":1594188.3115929603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I57)^(5))","v":1721723.3765203971},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I57)^(6))","v":1859461.2466420291},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I57)^(7))","v":2008218.1463733916}]
[64,{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,4,FALSE)","v":110.1924023668639},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,7,FALSE)","v":422.5},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},46556.29,{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,10,FALSE)","v":46556.29},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,11,FALSE)","v":558675.48},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D58=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D58,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":183674.1304109589},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I58)^(2))","v":639627.55705199996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I58)^(3))","v":684401.48604564008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I58)^(4))","v":732309.59006883483},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I58)^(5))","v":783571.26137365331},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I58)^(6))","v":838421.24966980901},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I58)^(7))","v":897110.73714669561}]
[66,{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,4,FALSE)","v":95.007532846715335},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,7,FALSE)","v":685},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,9,FALSE)","v":0},68817.02,{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,10,FALSE)","v":65080.160000000003},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,11,FALSE)","v":780961.92},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D59=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D59,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":256754.60383561644},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I59)^(2))","v":780961.92},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I59)^(3))","v":780961.92},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I59)^(4))","v":780961.92},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I59)^(5))","v":780961.92},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I59)^(6))","v":780961.92},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I59)^(7))","v":780961.92}]
[67,{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,4,FALSE)","v":111.22965197215777},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,7,FALSE)","v":862},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,9,FALSE)","v":0},99879.96,{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,10,FALSE)","v":95879.96},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,11,FALSE)","v":1150559.52},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D60=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D60,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":378266.14356164384},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I60)^(2))","v":1150559.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I60)^(3))","v":1150559.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I60)^(4))","v":1150559.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I60)^(5))","v":1150559.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I60)^(6))","v":1150559.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I60)^(7))","v":1150559.52}]
[68,{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,4,FALSE)","v":142.49475875986059},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,7,FALSE)","v":5451},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},831738.93,{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,10,FALSE)","v":776738.93},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,11,FALSE)","v":9320867.1600000001},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-06-30"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D61=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D61,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3064394.6827397258},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I61)^(2))","v":10671460.811484},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I61)^(3))","v":11418463.068287881},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I61)^(4))","v":12217755.483068032},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I61)^(5))","v":13072998.366882795},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I61)^(6))","v":13988108.25256459},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I61)^(7))","v":14967275.830244113}]
[69,{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,4,FALSE)","v":143.53135662898254},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,7,FALSE)","v":6811},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1034842.07,{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,10,FALSE)","v":977592.07},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,11,FALSE)","v":11731104.84},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D62=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D62,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3856801.5912328763},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I62)^(2))","v":13683160.685376002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I62)^(3))","v":14777813.540206082},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I62)^(4))","v":15960038.623422571},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I62)^(5))","v":17236841.713296376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I62)^(6))","v":18615789.050360087},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I62)^(7))","v":20105052.174388897}]
[70,{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,4,FALSE)","v":58.394262820512822},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,7,FALSE)","v":312},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},18219.009999999998,{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,10,FALSE)","v":18219.009999999998},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,11,FALSE)","v":218628.12},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D63=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D63,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":71877.738082191776},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I63)^(2))","v":255007.83916800001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I63)^(3))","v":275408.46630144003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I63)^(4))","v":297441.14360555523},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I63)^(5))","v":321236.43509399967},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I63)^(6))","v":346935.34990151972},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I63)^(7))","v":374690.17789364129}]
[71,{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,4,FALSE)","v":114},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,7,FALSE)","v":689},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,9,FALSE)","v":0},78546,{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,10,FALSE)","v":78546},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,11,FALSE)","v":942552},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D64=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D64,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":309880.10958904109},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I64)^(2))","v":942552},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I64)^(3))","v":942552},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I64)^(4))","v":942552},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I64)^(5))","v":942552},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I64)^(6))","v":942552},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I64)^(7))","v":942552}]
[72,{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,4,FALSE)","v":78.80816600397614},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,7,FALSE)","v":2012},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,9,FALSE)","v":0},158562.03,{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,10,FALSE)","v":158562.03},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,11,FALSE)","v":1902744.36},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D65=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D65,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":625559.78958904115},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I65)^(2))","v":1902744.36},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I65)^(3))","v":1902744.36},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I65)^(4))","v":1902744.36},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I65)^(5))","v":1902744.36},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I65)^(6))","v":1902744.36},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I65)^(7))","v":1902744.36}]
[73,{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,4,FALSE)","v":91.32437148217636},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,7,FALSE)","v":533},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},52175.89,{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,10,FALSE)","v":48675.89},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,11,FALSE)","v":584110.68000000005},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D66=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D66,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":192036.3879452055},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I66)^(2))","v":681306.69715200015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I66)^(3))","v":735811.2329241602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I66)^(4))","v":794676.13155809301},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I66)^(5))","v":858250.22208274051},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I66)^(6))","v":926910.23984935984},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I66)^(7))","v":1001063.0590373087}]
[74,{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,4,FALSE)","v":137.04263206672846},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,7,FALSE)","v":863.2},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},129545.2,{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,10,FALSE)","v":118295.2},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,11,FALSE)","v":1419542.4},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D67=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D67,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":466698.87123287667},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I67)^(2))","v":1625234.0937599998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I67)^(3))","v":1739000.4803232001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I67)^(4))","v":1860730.513945824},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I67)^(5))","v":1990981.6499220317},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I67)^(6))","v":2130350.3654165738},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I67)^(7))","v":2279474.8909957344}]
[75,{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,4,FALSE)","v":131.75264367816092},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,7,FALSE)","v":348},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},47849.919999999998,{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,10,FALSE)","v":45849.919999999998},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,11,FALSE)","v":550199.04000000004},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D68=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D68,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":180887.35561643835},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I68)^(2))","v":641752.16025600012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I68)^(3))","v":693092.33307648019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I68)^(4))","v":748539.71972259867},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I68)^(5))","v":808422.89730040648},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I68)^(6))","v":873096.72908443911},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I68)^(7))","v":942944.46741119435}]
[76,{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,4,FALSE)","v":149.39514920714197},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,7,FALSE)","v":1601.8},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},254501.15,{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,10,FALSE)","v":239301.15},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,11,FALSE)","v":2871613.8},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-31"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D69=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D69,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":944092.20821917802},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I69)^(2))","v":3349450.3363200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I69)^(3))","v":3617406.3632256002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I69)^(4))","v":3906798.8722836487},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I69)^(5))","v":4219342.7820663406},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I69)^(6))","v":4556890.204631648},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I69)^(7))","v":4921441.4210021803}]
[77,{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,4,FALSE)","v":136.74727272727273},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,7,FALSE)","v":572},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},87319.44,{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,10,FALSE)","v":78219.44},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,11,FALSE)","v":938633.28},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-07-31"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D70=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D70,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":308591.7632876712},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I70)^(2))","v":1094821.8577920001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I70)^(3))","v":1182407.6064153602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I70)^(4))","v":1277000.2149285891},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I70)^(5))","v":1379160.2321228762},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I70)^(6))","v":1489493.0506927066},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I70)^(7))","v":1608652.4947481232}]
[78,{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,4,FALSE)","v":129.33175762784703},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,7,FALSE)","v":4654},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},644410,{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,10,FALSE)","v":601910},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,11,FALSE)","v":7222920},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D71=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D71,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2374658.6301369863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I71)^(2))","v":8424813.8880000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I71)^(3))","v":9098798.999040002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I71)^(4))","v":9826702.9189632013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I71)^(5))","v":10612839.152480258},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I71)^(6))","v":11461866.284678681},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I71)^(7))","v":12378815.587452976}]
[79,{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,4,FALSE)","v":128.94942602040817},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,7,FALSE)","v":3136},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},429385.4,{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,10,FALSE)","v":404385.4},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,11,FALSE)","v":4852624.8},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D72=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D72,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1595383.4958904108},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I72)^(2))","v":5660101.5667200005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I72)^(3))","v":6112909.6920576002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I72)^(4))","v":6601942.4674222097},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I72)^(5))","v":7130097.8648159858},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I72)^(6))","v":7700505.6940012658},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I72)^(7))","v":8316546.1495213676}]
[80,{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,4,FALSE)","v":52.707826086956523},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,7,FALSE)","v":23},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},1212.28,{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,10,FALSE)","v":1212.28},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,11,FALSE)","v":14547.36},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D73=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D73,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":4782.6936986301371},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I73)^(2))","v":17602.305600000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I73)^(3))","v":19362.536160000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I73)^(4))","v":21298.789776000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I73)^(5))","v":23428.66875360001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I73)^(6))","v":25771.535628960013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I73)^(7))","v":28348.689191856018}]
[81,{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,4,FALSE)","v":103.03925754060324},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,7,FALSE)","v":4310},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},468949.2,{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,10,FALSE)","v":444099.2},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,11,FALSE)","v":5329190.4000000004},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D74=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D74,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1752062.597260274},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I74)^(2))","v":6215967.6825600006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I74)^(3))","v":6713245.0971648013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I74)^(4))","v":7250304.7049379861},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I74)^(5))","v":7830329.0813330254},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I74)^(6))","v":8456755.4078396689},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I74)^(7))","v":9133295.8404668421}]
[83,{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,4,FALSE)","v":126.63407854984894},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,7,FALSE)","v":662},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,9,FALSE)","v":0},83831.759999999995,{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,10,FALSE)","v":83831.759999999995},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,11,FALSE)","v":1005981.12},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D75=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D75,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":330733.51890410954},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I75)^(2))","v":1005981.12},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I75)^(3))","v":1005981.12},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I75)^(4))","v":1005981.12},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I75)^(5))","v":1005981.12},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I75)^(6))","v":1005981.12},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I75)^(7))","v":1005981.12}]
[84,{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,4,FALSE)","v":165.85784835290602},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,7,FALSE)","v":906.96100000000001},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,9,FALSE)","v":0},150426.6,{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,10,FALSE)","v":150426.6},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,11,FALSE)","v":1805119.2},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D76=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D76,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":593463.84657534247},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I76)^(2))","v":1805119.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I76)^(3))","v":1805119.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I76)^(4))","v":1805119.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I76)^(5))","v":1805119.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I76)^(6))","v":1805119.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I76)^(7))","v":1805119.2}]
[85,{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,4,FALSE)","v":183.32432575757576},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,7,FALSE)","v":1320},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,9,FALSE)","v":0},241988.11,{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,10,FALSE)","v":241988.11},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,11,FALSE)","v":2903857.32},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D77=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D77,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":954692.81753424648},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I77)^(2))","v":2903857.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I77)^(3))","v":2903857.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I77)^(4))","v":2903857.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I77)^(5))","v":2903857.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I77)^(6))","v":2903857.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I77)^(7))","v":2903857.32}]
[86,{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,4,FALSE)","v":242.10867309458217},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,7,FALSE)","v":4356},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1251625.3799999999,{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,10,FALSE)","v":1054625.3799999999},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,11,FALSE)","v":12655504.560000001},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-03-31"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D78=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D78,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":4160713.8279452054},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I78)^(2))","v":14761380.518784001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I78)^(3))","v":15942290.960286723},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I78)^(4))","v":17217674.237109661},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I78)^(5))","v":18595088.176078435},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I78)^(6))","v":20082695.230164714},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I78)^(7))","v":21689310.848577891}]
[87,{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,4,FALSE)","v":123.85411384217335},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,7,FALSE)","v":3865},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},498502.89,{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,10,FALSE)","v":478696.15},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,11,FALSE)","v":5744353.7999999998},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D79=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D79,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1888554.6739726025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I79)^(2))","v":6950668.0980000012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I79)^(3))","v":7645734.907800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I79)^(4))","v":8410308.3985800017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I79)^(5))","v":9251339.2384380028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I79)^(6))","v":10176473.162281804},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I79)^(7))","v":11194120.478509987}]
[88,{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,4,FALSE)","v":39.155579439252335},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,7,FALSE)","v":3210},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},125689.41,{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,10,FALSE)","v":125689.41},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,11,FALSE)","v":1508272.92},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D80=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D80,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":495870.54904109583},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I80)^(2))","v":1726821.6661079999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I80)^(3))","v":1847699.18273556},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I80)^(4))","v":1977038.1255270492},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I80)^(5))","v":2115430.794313943},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I80)^(6))","v":2263510.9499159185},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I80)^(7))","v":2421956.7164100329}]
[89,{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,4,FALSE)","v":135.07710242587601},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,7,FALSE)","v":2226},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},314181.63,{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,10,FALSE)","v":300681.63},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,11,FALSE)","v":3608179.56},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D81=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D81,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1186250.8142465753},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I81)^(2))","v":4131004.7782440004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I81)^(3))","v":4420175.1127210809},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I81)^(4))","v":4729587.3706115559},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I81)^(5))","v":5060658.4865543656},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I81)^(6))","v":5414904.5806131708},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I81)^(7))","v":5793947.9012560928}]
[90,{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,4,FALSE)","v":124.10728794422005},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,7,FALSE)","v":859.09},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},118319.33,{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,10,FALSE)","v":106619.33},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,11,FALSE)","v":1279431.96},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D82=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D82,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":420635.16493150679},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I82)^(2))","v":1464821.6510040001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I82)^(3))","v":1567359.16657428},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I82)^(4))","v":1677074.3082344795},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I82)^(5))","v":1794469.5098108933},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I82)^(6))","v":1920082.3754976557},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I82)^(7))","v":2054488.1417824917}]
[91,{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,4,FALSE)","v":123.26195},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},54304.78,{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,10,FALSE)","v":49304.78},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,11,FALSE)","v":591657.36},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D83=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D83,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":194517.48821917808},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I83)^(2))","v":690109.14470400009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I83)^(3))","v":745317.87628032011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I83)^(4))","v":804943.30638274574},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I83)^(5))","v":869338.77089336538},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I83)^(6))","v":938885.87256483478},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I83)^(7))","v":1013996.7423700216}]
[92,{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,4,FALSE)","v":127.84014785992218},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,7,FALSE)","v":1285},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},180474.59,{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,10,FALSE)","v":164274.59},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,11,FALSE)","v":1971295.08},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D84=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D84,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":648097.01260273973},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I84)^(2))","v":2256935.737092},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I84)^(3))","v":2414921.2386884405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I84)^(4))","v":2583965.7253966308},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I84)^(5))","v":2764843.3261743952},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I84)^(6))","v":2958382.3590066028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I84)^(7))","v":3165469.1241370654}]
[93,{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,4,FALSE)","v":65},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,7,FALSE)","v":132},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},9030,{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,10,FALSE)","v":8580},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,11,FALSE)","v":102960},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D85=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D85,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":33849.863013698625},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I85)^(2))","v":120092.54400000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I85)^(3))","v":129699.94752000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I85)^(4))","v":140075.94332160003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I85)^(5))","v":151282.01878732804},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I85)^(6))","v":163384.5802903143},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I85)^(7))","v":176455.34671353945}]
[95,{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,4,FALSE)","v":79.021798866855519},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,7,FALSE)","v":706},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,9,FALSE)","v":0},57858.47,{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,10,FALSE)","v":55789.39},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,11,FALSE)","v":669472.68000000005},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D86=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D86,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":220100.60712328769},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I86)^(2))","v":669472.68000000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I86)^(3))","v":669472.68000000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I86)^(4))","v":669472.68000000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I86)^(5))","v":669472.68000000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I86)^(6))","v":669472.68000000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I86)^(7))","v":669472.68000000005}]
[98,{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,4,FALSE)","v":56.971744186046514},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,7,FALSE)","v":344},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},19598.28,{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,10,FALSE)","v":19598.28},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,11,FALSE)","v":235179.36},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D87=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D87,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":77319.241643835601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I87)^(2))","v":284567.02560000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I87)^(3))","v":313023.72816000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I87)^(4))","v":344326.10097600007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I87)^(5))","v":378758.71107360011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I87)^(6))","v":416634.58218096016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I87)^(7))","v":458298.04039905628}]
[99,{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,4,FALSE)","v":103.76795168909884},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,7,FALSE)","v":2243.8000000000002},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},260334.53,{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,10,FALSE)","v":232834.53},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,11,FALSE)","v":2794014.36},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D88=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D88,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":918580.06356164371},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I88)^(2))","v":3258938.349504},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I88)^(3))","v":3519653.4174643201},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I88)^(4))","v":3801225.6908614663},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I88)^(5))","v":4105323.7461303836},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I88)^(6))","v":4433749.6458208151},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I88)^(7))","v":4788449.6174864806}]
[104,{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,4,FALSE)","v":43.110205361341905},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,7,FALSE)","v":6379},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,9,FALSE)","v":0},275000,{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,10,FALSE)","v":275000},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,11,FALSE)","v":3300000},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D89=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D89,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1084931.506849315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I89)^(2))","v":3300000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I89)^(3))","v":3300000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I89)^(4))","v":3300000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I89)^(5))","v":3300000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I89)^(6))","v":3300000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I89)^(7))","v":3300000}]
[106,{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,4,FALSE)","v":133.22432432432433},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,7,FALSE)","v":336.7},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},50606.63,{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,10,FALSE)","v":44856.63},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,11,FALSE)","v":538279.56000000006},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D90=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D90,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":176968.62246575343},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I90)^(2))","v":627849.27878400008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I90)^(3))","v":678077.22108672012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I90)^(4))","v":732323.39877365786},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I90)^(5))","v":790909.27067555045},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I90)^(6))","v":854182.01232959458},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I90)^(7))","v":922516.57331596222}]
[107,{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,4,FALSE)","v":59.77322097378277},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,7,FALSE)","v":427.2},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,9,FALSE)","v":4.9000000000000002E-2},26274.91,{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,10,FALSE)","v":25535.119999999999},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,11,FALSE)","v":306421.44},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D91=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D91,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":100741.29534246575},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I91)^(2))","v":337186.45899744},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I91)^(3))","v":353708.59548831458},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I91)^(4))","v":371040.31666724198},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I91)^(5))","v":389221.29218393681},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I91)^(6))","v":408293.13550094975},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I91)^(7))","v":428299.49914049625}]
[108,{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,4,FALSE)","v":76.818161993769465},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,7,FALSE)","v":321},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,9,FALSE)","v":4.9000000000000002E-2},25490.23,{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,10,FALSE)","v":24658.63},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,11,FALSE)","v":295903.56},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D92=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D92,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":97283.36219178082},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I92)^(2))","v":325612.57332755998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I92)^(3))","v":341567.58942061046},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I92)^(4))","v":358304.40130222036},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I92)^(5))","v":375861.31696602912},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I92)^(6))","v":394278.52149736456},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I92)^(7))","v":413598.16905073542}]
[110,{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,4,FALSE)","v":83.871748747913188},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,7,FALSE)","v":2396},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,9,FALSE)","v":0},200956.71,{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,10,FALSE)","v":200956.71},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,11,FALSE)","v":2411480.52},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D93=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D93,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":792815.51342465752},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I93)^(2))","v":2411480.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I93)^(3))","v":2411480.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I93)^(4))","v":2411480.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I93)^(5))","v":2411480.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I93)^(6))","v":2411480.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I93)^(7))","v":2411480.52}]
[111,{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,4,FALSE)","v":116.65522723622932},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,7,FALSE)","v":2490.8000000000002},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},314725.84000000003,{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,10,FALSE)","v":290564.84000000003},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,11,FALSE)","v":3486778.08},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D94=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D94,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1146337.9989041095},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I94)^(2))","v":4066977.9525120002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I94)^(3))","v":4392336.188712961},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I94)^(4))","v":4743723.0838099979},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I94)^(5))","v":5123220.9305147976},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I94)^(6))","v":5533078.6049559824},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I94)^(7))","v":5975724.893352461}]
[112,{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,4,FALSE)","v":32.752512254901958},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,7,FALSE)","v":2448},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,9,FALSE)","v":0},80178.149999999994,{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,10,FALSE)","v":80178.149999999994},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,11,FALSE)","v":962137.8},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D95=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D95,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":316319.27671232878},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I95)^(2))","v":962137.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I95)^(3))","v":962137.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I95)^(4))","v":962137.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I95)^(5))","v":962137.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I95)^(6))","v":962137.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I95)^(7))","v":962137.8}]
[113,{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,4,FALSE)","v":107.371916},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,7,FALSE)","v":2500},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,9,FALSE)","v":0},290704.78999999998,{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,10,FALSE)","v":268429.78999999998},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,11,FALSE)","v":3221157.48},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-12-01"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D96=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D96,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1059010.6783561644},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I96)^(2))","v":3221157.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I96)^(3))","v":3221157.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I96)^(4))","v":3221157.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I96)^(5))","v":3221157.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I96)^(6))","v":3221157.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I96)^(7))","v":3221157.48}]
[114,{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,4,FALSE)","v":182.92091089108911},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,7,FALSE)","v":505},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,9,FALSE)","v":0},92375.06,{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,10,FALSE)","v":92375.06},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,11,FALSE)","v":1108500.72},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D97=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D97,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":364438.59287671233},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I97)^(2))","v":1108500.72},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I97)^(3))","v":1108500.72},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I97)^(4))","v":1108500.72},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I97)^(5))","v":1108500.72},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I97)^(6))","v":1108500.72},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I97)^(7))","v":1108500.72}]
[118,{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,4,FALSE)","v":154.32543689320389},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,7,FALSE)","v":412},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},799.46,{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,10,FALSE)","v":63582.080000000002},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,11,FALSE)","v":762984.95999999996},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D98=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D98,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":250844.37041095889},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I98)^(2))","v":889945.65734400006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I98)^(3))","v":961141.30993152002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I98)^(4))","v":1038032.6147260418},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I98)^(5))","v":1121075.2239041252},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I98)^(6))","v":1210761.2418164553},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I98)^(7))","v":1307622.1411617717}]
[121,{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,4,FALSE)","v":137.0322033898305},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,7,FALSE)","v":230.1},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},63582.080000000002,{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,10,FALSE)","v":31531.11},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,11,FALSE)","v":378373.32},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-31"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D99=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D99,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":124396.70794520547},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I99)^(2))","v":441334.64044800005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I99)^(3))","v":476641.4116838401},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I99)^(4))","v":514772.7246185473},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I99)^(5))","v":555954.54258803115},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I99)^(6))","v":600430.90599507373},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I99)^(7))","v":648465.37847467954}]
[122,{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,4,FALSE)","v":92.299575000000004},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,7,FALSE)","v":2400},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},41281.11,{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,10,FALSE)","v":221518.98},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,11,FALSE)","v":2658227.7599999998},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D100=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D100,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":873937.89369863004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I100)^(2))","v":3043404.9624239998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I100)^(3))","v":3256443.30979368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I100)^(4))","v":3484394.3414792372},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I100)^(5))","v":3728301.9453827846},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I100)^(6))","v":3989283.0815595789},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I100)^(7))","v":4268532.8972687498}]
[125,{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,4,FALSE)","v":134.42310000000001},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,7,FALSE)","v":1600},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},236518.98,{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,10,FALSE)","v":215076.96},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,11,FALSE)","v":2580923.52},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D101=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D101,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":848522.80109589035},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I101)^(2))","v":3010389.1937280004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I101)^(3))","v":3251220.3292262405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I101)^(4))","v":3511317.9555643401},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I101)^(5))","v":3792223.3920094874},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I101)^(6))","v":4095601.2633702466},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I101)^(7))","v":4423249.3644398665}]
[126,{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,4,FALSE)","v":109.01428571428572},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,7,FALSE)","v":3234},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},215076.96,{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,10,FALSE)","v":352552.2},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,11,FALSE)","v":4230626.4000000004},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D102=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D102,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1390890.8712328768},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I102)^(2))","v":4934602.632960001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I102)^(3))","v":5329370.8435968012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I102)^(4))","v":5755720.5110845454},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I102)^(5))","v":6216178.1519713094},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I102)^(6))","v":6713472.4041290153},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I102)^(7))","v":7250550.1964593362}]
[128,{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,4,FALSE)","v":54.945250000000001},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,7,FALSE)","v":160},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},369052.2,{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,10,FALSE)","v":8791.24},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,11,FALSE)","v":105494.88},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-06-30"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D103=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D103,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":34683.24821917808},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I103)^(2))","v":123049.22803200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I103)^(3))","v":132893.16627456003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I103)^(4))","v":143524.61957652483},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I103)^(5))","v":155006.58914264682},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I103)^(6))","v":167407.11627405859},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I103)^(7))","v":180799.68557598328}]
[130,{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,4,FALSE)","v":118.71283851554664},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,7,FALSE)","v":1994},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},8791.24,{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,10,FALSE)","v":236713.4},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,11,FALSE)","v":2840560.8},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D104=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D104,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":933883.00273972587},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I104)^(2))","v":3313230.1171200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I104)^(3))","v":3578288.5264896001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I104)^(4))","v":3864551.6086087688},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I104)^(5))","v":4173715.7372974702},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I104)^(6))","v":4507612.9962812681},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I104)^(7))","v":4868222.0359837702}]
[131,{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,4,FALSE)","v":107.56073816155988},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,7,FALSE)","v":718},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,9,FALSE)","v":0},254213.4,{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,10,FALSE)","v":77228.61},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,11,FALSE)","v":926743.32},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D105=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D105,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":304682.73534246575},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I105)^(2))","v":926743.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I105)^(3))","v":926743.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I105)^(4))","v":926743.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I105)^(5))","v":926743.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I105)^(6))","v":926743.32},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I105)^(7))","v":926743.32}]
[132,{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,4,FALSE)","v":162.19809352517984},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,7,FALSE)","v":1112},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},81564.009999999995,{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,10,FALSE)","v":180364.28},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,11,FALSE)","v":2164371.36},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D106=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D106,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":711574.14575342461},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I106)^(2))","v":2524522.7543040002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I106)^(3))","v":2726484.5746483202},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I106)^(4))","v":2944603.3406201862},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I106)^(5))","v":3180171.6078698011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I106)^(6))","v":3434585.3364993855},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I106)^(7))","v":3709352.1634193365}]
[134,{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,4,FALSE)","v":136.41784313725489},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,7,FALSE)","v":204},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},197378.63,{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,10,FALSE)","v":27829.24},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,11,FALSE)","v":333950.88},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D107=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D107,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":109792.07013698629},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I107)^(2))","v":382340.36251200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I107)^(3))","v":409104.18788784003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I107)^(4))","v":437741.48103998881},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I107)^(5))","v":468383.3847127881},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I107)^(6))","v":501170.2216426832},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I107)^(7))","v":536252.13715767104}]
[135,{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,4,FALSE)","v":112.53291011569267},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,7,FALSE)","v":13484},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,9,FALSE)","v":0},41229.24,{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,10,FALSE)","v":1517393.76},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,11,FALSE)","v":18208725.120000001},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D108=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D108,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5986430.1764383558},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I108)^(2))","v":18208725.120000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I108)^(3))","v":18208725.120000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I108)^(4))","v":18208725.120000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I108)^(5))","v":18208725.120000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I108)^(6))","v":18208725.120000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I108)^(7))","v":18208725.120000001}]
[140,{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,4,FALSE)","v":108.36738411930673},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,7,FALSE)","v":2481},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1595233.76,{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,10,FALSE)","v":268859.48},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,11,FALSE)","v":3226313.76},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D109=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D109,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1060705.8936986299},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I109)^(2))","v":3763172.3696639999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I109)^(3))","v":4064226.1592371203},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I109)^(4))","v":4389364.2519760905},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I109)^(5))","v":4740513.3921341775},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I109)^(6))","v":5119754.4635049123},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I109)^(7))","v":5529334.8205853058}]
[142,{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,4,FALSE)","v":127.41404432132964},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,7,FALSE)","v":361},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},303859.48,{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,10,FALSE)","v":45996.47},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,11,FALSE)","v":551957.64},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D110=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D110,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":181465.52547945204},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I110)^(2))","v":643803.3912960001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I110)^(3))","v":695307.66259968013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I110)^(4))","v":750932.27560765459},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I110)^(5))","v":811006.85765626701},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I110)^(6))","v":875887.40626876836},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I110)^(7))","v":945958.39877026994}]
[143,{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,4,FALSE)","v":106.55581081081081},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,7,FALSE)","v":222},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},59292.47,{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,10,FALSE)","v":23655.39},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,11,FALSE)","v":283864.68},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D111=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D111,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":93325.374246575331},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I111)^(2))","v":331099.76275200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I111)^(3))","v":357587.74377216003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I111)^(4))","v":386194.76327393285},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I111)^(5))","v":417090.34433584753},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I111)^(6))","v":450457.57188271539},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I111)^(7))","v":486494.17763333261}]
[154,{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,4,FALSE)","v":81.786545454545461},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,7,FALSE)","v":3300},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,9,FALSE)","v":0},23655.39,{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,10,FALSE)","v":269895.59999999998},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,11,FALSE)","v":3238747.2},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D112=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D112,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1064793.6000000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I112)^(2))","v":3238747.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I112)^(3))","v":3238747.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I112)^(4))","v":3238747.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I112)^(5))","v":3238747.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I112)^(6))","v":3238747.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I112)^(7))","v":3238747.2}]
[155,{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,4,FALSE)","v":98.28847405112316},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,7,FALSE)","v":645.5},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},336726.6,{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,10,FALSE)","v":63445.21},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,11,FALSE)","v":761342.52},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D113=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D113,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":250304.3901369863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I113)^(2))","v":888029.91532800009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I113)^(3))","v":959072.30855424015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I113)^(4))","v":1035798.0932385795},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I113)^(5))","v":1118661.9406976658},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I113)^(6))","v":1208154.8959534792},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I113)^(7))","v":1304807.2876297575}]
[156,{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,4,FALSE)","v":110.09707643126998},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,7,FALSE)","v":6882},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,9,FALSE)","v":0},73645.210000000006,{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,10,FALSE)","v":757688.08},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,11,FALSE)","v":9092256.9600000009},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D114=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D114,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2989235.1649315068},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I114)^(2))","v":9092256.9600000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I114)^(3))","v":9092256.9600000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I114)^(4))","v":9092256.9600000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I114)^(5))","v":9092256.9600000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I114)^(6))","v":9092256.9600000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I114)^(7))","v":9092256.9600000009}]
[157,{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,4,FALSE)","v":119.84085561497326},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,7,FALSE)","v":374},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},789988.08,{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,10,FALSE)","v":44820.480000000003},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,11,FALSE)","v":537845.76000000001},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D115=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D115,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":176826.00328767122},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I115)^(2))","v":627343.29446400004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I115)^(3))","v":677530.7580211201},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I115)^(4))","v":731733.21866280981},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I115)^(5))","v":790271.87615583453},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I115)^(6))","v":853493.62624830147},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I115)^(7))","v":921773.11634816555}]
[159,{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,4,FALSE)","v":103.78894308943089},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},49070.48,{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,10,FALSE)","v":25532.080000000002},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,11,FALSE)","v":306384.96000000002},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D116=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D116,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":100729.30191780822},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I116)^(2))","v":357367.41734400007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I116)^(3))","v":385956.81073152006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I116)^(4))","v":416833.35559004173},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I116)^(5))","v":450180.02403724508},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I116)^(6))","v":486194.4259602247},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I116)^(7))","v":525089.98003704275}]
[160,{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,4,FALSE)","v":95.549252077562329},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,7,FALSE)","v":361},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},29782.080000000002,{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,10,FALSE)","v":34493.279999999999},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,11,FALSE)","v":413919.36},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D117=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D117,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":136083.07726027397},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I117)^(2))","v":482795.54150400002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I117)^(3))","v":521419.18482432002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I117)^(4))","v":563132.71961026569},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I117)^(5))","v":608183.33717908699},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I117)^(6))","v":656838.00415341405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I117)^(7))","v":709385.04448568716}]
[161,{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,4,FALSE)","v":109.22370572207085},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,7,FALSE)","v":2569},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,9,FALSE)","v":0},34493.279999999999,{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,10,FALSE)","v":280595.7},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,11,FALSE)","v":3367148.4},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D118=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D118,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1107007.6931506849},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I118)^(2))","v":3367148.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I118)^(3))","v":3367148.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I118)^(4))","v":3367148.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I118)^(5))","v":3367148.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I118)^(6))","v":3367148.4},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I118)^(7))","v":3367148.4}]
[162,{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,4,FALSE)","v":119.40767419962336},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,7,FALSE)","v":2124},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,9,FALSE)","v":0},297545.7,{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,10,FALSE)","v":253621.9},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,11,FALSE)","v":3043462.8},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D119=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D119,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1000590.509589041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I119)^(2))","v":3043462.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I119)^(3))","v":3043462.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I119)^(4))","v":3043462.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I119)^(5))","v":3043462.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I119)^(6))","v":3043462.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I119)^(7))","v":3043462.8}]
[164,{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,4,FALSE)","v":78.311146953405014},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,7,FALSE)","v":837},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},272534,{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,10,FALSE)","v":65546.429999999993},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,11,FALSE)","v":786557.16},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D120=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D120,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":258594.13479452053},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I120)^(2))","v":917440.27142400015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I120)^(3))","v":990835.49313792016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I120)^(4))","v":1070102.3325889539},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I120)^(5))","v":1155710.5191960703},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I120)^(6))","v":1248167.3607317558},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I120)^(7))","v":1348020.7495902965}]
[165,{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,4,FALSE)","v":110.48913151364765},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,7,FALSE)","v":403},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},14079.27,{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,10,FALSE)","v":44527.12},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,11,FALSE)","v":534325.43999999994},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D121=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D121,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":175668.63780821915},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I121)^(2))","v":623237.19321599999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I121)^(3))","v":673096.16867328004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I121)^(4))","v":726943.86216714245},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I121)^(5))","v":785099.37114051392},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I121)^(6))","v":847907.32083175506},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I121)^(7))","v":915739.90649829549}]
[166,{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,4,FALSE)","v":164.88099657534246},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,7,FALSE)","v":2920},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},53508.92,{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,10,FALSE)","v":481452.51},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,11,FALSE)","v":5777430.1200000001},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D122=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D122,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1899429.0805479451},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I122)^(2))","v":6614579.7443880001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I122)^(3))","v":7077600.3264951603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I122)^(4))","v":7573032.349349821},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I122)^(5))","v":8103144.6138043096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I122)^(6))","v":8670364.7367706113},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I122)^(7))","v":9277290.2683445551}]
[169,{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,4,FALSE)","v":136.42681643132221},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,7,FALSE)","v":779},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},305909.65000000002,{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,10,FALSE)","v":106276.49},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,11,FALSE)","v":1275317.8799999999},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D123=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D123,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":419282.59068493143},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I123)^(2))","v":1487530.775232},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I123)^(3))","v":1606533.23725056},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I123)^(4))","v":1735055.896230605},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I123)^(5))","v":1873860.3679290535},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I123)^(6))","v":2023769.197363378},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I123)^(7))","v":2185670.7331524482}]
[171,{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,4,FALSE)","v":59.910158730158727},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,7,FALSE)","v":252},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},98710.56,{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,10,FALSE)","v":15097.36},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,11,FALSE)","v":181168.32},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D124=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D124,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":59562.18739726027},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I124)^(2))","v":211314.72844800004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I124)^(3))","v":228219.90672384005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I124)^(4))","v":246477.49926174726},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I124)^(5))","v":266195.69920268707},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I124)^(6))","v":287491.35513890203},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I124)^(7))","v":310490.6635500142}]
[172,{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,4,FALSE)","v":79.402611764705881},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,7,FALSE)","v":850},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},94182.97,{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,10,FALSE)","v":67492.22},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,11,FALSE)","v":809906.64},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D125=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D125,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":266270.67616438353},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I125)^(2))","v":979987.03440000012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I125)^(3))","v":1077985.7378400003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I125)^(4))","v":1185784.3116240003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I125)^(5))","v":1304362.7427864005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I125)^(6))","v":1434799.0170650408},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I125)^(7))","v":1578278.9187715449}]
[173,{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,4,FALSE)","v":88.656049999999993},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},190166.82,{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,10,FALSE)","v":159580.89000000001},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,11,FALSE)","v":1914970.68},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D126=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D126,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":629579.40164383559},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I126)^(2))","v":2192449.9315320002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I126)^(3))","v":2345921.4267392401},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I126)^(4))","v":2510135.9266109867},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I126)^(5))","v":2685845.441473756},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I126)^(6))","v":2873854.6223769188},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I126)^(7))","v":3075024.4459433034}]
[174,{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,4,FALSE)","v":149.10334572490706},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,7,FALSE)","v":538},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},220054.36,{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,10,FALSE)","v":80217.600000000006},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,11,FALSE)","v":962611.19999999995},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D127=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D127,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":316474.91506849311},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I127)^(2))","v":1164759.5520000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I127)^(3))","v":1281235.5072000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I127)^(4))","v":1409359.0579200003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I127)^(5))","v":1550294.9637120005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I127)^(6))","v":1705324.4600832008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I127)^(7))","v":1875856.906091521}]
[175,{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,4,FALSE)","v":126.29904847396769},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,7,FALSE)","v":3342},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},101623.61,{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,10,FALSE)","v":422091.42},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,11,FALSE)","v":5065097.04},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D128=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D128,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1665237.3830136985},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I128)^(2))","v":5907929.1874560006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I128)^(3))","v":6380563.5224524811},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I128)^(4))","v":6891008.6042486802},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I128)^(5))","v":7442289.2925885748},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I128)^(6))","v":8037672.4359956617},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I128)^(7))","v":8680686.2308753151}]
[177,{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,4,FALSE)","v":107.0658875},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,7,FALSE)","v":1600},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},2247349.7599999998,{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,10,FALSE)","v":171305.42},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,11,FALSE)","v":2055665.04},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-18"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-17"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D129=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D129,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":675835.08164383564},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I129)^(2))","v":2397727.7026560004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I129)^(3))","v":2589545.9188684803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I129)^(4))","v":2796709.5923779593},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I129)^(5))","v":3020446.359768196},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I129)^(6))","v":3262082.0685496517},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I129)^(7))","v":3523048.6340336241}]
[179,{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,4,FALSE)","v":125.4},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,7,FALSE)","v":744.05},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},90631.14,{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,10,FALSE)","v":93303.87},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,11,FALSE)","v":1119646.44},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D130=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D130,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":368102.93917808216},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I130)^(2))","v":1281883.2091560001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I130)^(3))","v":1371615.03379692},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I130)^(4))","v":1467628.0861627043},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I130)^(5))","v":1570362.0521940938},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I130)^(6))","v":1680287.3958476803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I130)^(7))","v":1797907.513557018}]
[180,{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,4,FALSE)","v":101.29157473902421},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,7,FALSE)","v":1350.7},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},295055.94,{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,10,FALSE)","v":136814.53},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,11,FALSE)","v":1641774.36},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D131=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D131,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":539761.43342465756},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I131)^(2))","v":1986546.9756000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I131)^(3))","v":2185201.6731600007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I131)^(4))","v":2403721.8404760007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I131)^(5))","v":2644094.0245236009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I131)^(6))","v":2908503.4269759618},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I131)^(7))","v":3199353.769673558}]
[181,{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,4,FALSE)","v":94.499564068692209},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,7,FALSE)","v":757},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},154433.51999999999,{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,10,FALSE)","v":71536.17},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,11,FALSE)","v":858434.04},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-09-01"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D132=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D132,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":282224.8898630137},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I132)^(2))","v":946423.52910000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I132)^(3))","v":993744.70555500011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I132)^(4))","v":1043431.9408327501},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I132)^(5))","v":1095603.5378743876},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I132)^(6))","v":1150383.7147681068},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I132)^(7))","v":1207902.9005065125}]
[184,{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,4,FALSE)","v":136.71489199005927},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,7,FALSE)","v":2615.5},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},132988.25,{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,10,FALSE)","v":357577.8},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,11,FALSE)","v":4290933.5999999996},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D133=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D133,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1410717.8958904108},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I133)^(2))","v":4912689.8786399998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I133)^(3))","v":5256578.1701448001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I133)^(4))","v":5624538.6420549359},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I133)^(5))","v":6018256.3469987819},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I133)^(6))","v":6439534.2912886962},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I133)^(7))","v":6890301.6916789049}]
[185,{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,4,FALSE)","v":98.927798098024866},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,7,FALSE)","v":2734},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},196079.4,{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,10,FALSE)","v":270468.59999999998},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,11,FALSE)","v":3245623.2},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D134=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D134,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1067054.2027397261},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I134)^(2))","v":3715914.0016800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I134)^(3))","v":3976027.9817976006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I134)^(4))","v":4254349.9405234326},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I134)^(5))","v":4552154.4363600733},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I134)^(6))","v":4870805.2469052775},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I134)^(7))","v":5211761.6141886478}]
[186,{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,4,FALSE)","v":134.46551959798995},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,7,FALSE)","v":4975},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},161283.9,{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,10,FALSE)","v":668965.96},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,11,FALSE)","v":8027591.5199999996},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D135=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D135,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2639208.1709589036},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I135)^(2))","v":9276885.4502999987},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I135)^(3))","v":9972651.859072499},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I135)^(4))","v":10720600.748502936},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I135)^(5))","v":11524645.804640656},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I135)^(6))","v":12388994.239988703},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I135)^(7))","v":13318168.807987858}]
[187,{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,4,FALSE)","v":129.63220799999999},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,7,FALSE)","v":625},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,9,FALSE)","v":0},255293.33,{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,10,FALSE)","v":81020.13},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,11,FALSE)","v":972241.56},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D136=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D136,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":319641.06082191778},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I136)^(2))","v":972241.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I136)^(3))","v":972241.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I136)^(4))","v":972241.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I136)^(5))","v":972241.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I136)^(6))","v":972241.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I136)^(7))","v":972241.56}]
[188,{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,4,FALSE)","v":85.185194444444448},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,7,FALSE)","v":720},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},912597.64,{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,10,FALSE)","v":61333.34},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,11,FALSE)","v":736000.08},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-30"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D137=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D137,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":241972.62904109588},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I137)^(2))","v":858470.49331200006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I137)^(3))","v":927148.13277696003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I137)^(4))","v":1001319.983399117},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I137)^(5))","v":1081425.5820710463},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I137)^(6))","v":1167939.6286367301},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I137)^(7))","v":1261374.7989276687}]
[190,{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,4,FALSE)","v":51.25},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},15090.87,{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,10,FALSE)","v":12812.5},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,11,FALSE)","v":153750},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D138=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D138,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":50547.945205479453},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I138)^(2))","v":186037.50000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I138)^(3))","v":204641.25000000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I138)^(4))","v":225105.37500000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I138)^(5))","v":247615.91250000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I138)^(6))","v":272377.50375000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I138)^(7))","v":299615.25412500021}]
[191,{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,4,FALSE)","v":116.29614900314796},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,7,FALSE)","v":953},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},374981.81,{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,10,FALSE)","v":110830.23},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,11,FALSE)","v":1329962.76},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D139=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D139,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":437248.03068493149},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I139)^(2))","v":1522674.3639239999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I139)^(3))","v":1629261.5693986802},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I139)^(4))","v":1743309.8792565877},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I139)^(5))","v":1865341.5708045489},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I139)^(6))","v":1995915.4807608672},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I139)^(7))","v":2135629.5644141282}]
[192,{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,4,FALSE)","v":71.835888888888888},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},17392.23,{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,10,FALSE)","v":32326.15},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,11,FALSE)","v":387913.8},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-08-01"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D140=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D140,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":127533.30410958904},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I140)^(2))","v":452462.65632000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I140)^(3))","v":488659.66882560006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I140)^(4))","v":527752.44233164808},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I140)^(5))","v":569972.63771817996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I140)^(6))","v":615570.44873563445},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I140)^(7))","v":664816.08463448519}]
[193,{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,4,FALSE)","v":75.313311111111105},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},64812.75,{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,10,FALSE)","v":33890.99},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,11,FALSE)","v":406691.88},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D141=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D141,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":133706.91945205478},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I141)^(2))","v":474365.40883200004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I141)^(3))","v":512314.6415385601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I141)^(4))","v":553299.8128616449},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I141)^(5))","v":597563.79789057653},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I141)^(6))","v":645368.90172182268},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I141)^(7))","v":696998.41385956854}]
[194,{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,4,FALSE)","v":126.77553086419753},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,7,FALSE)","v":405},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},10262.200000000001,{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,10,FALSE)","v":51344.09},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,11,FALSE)","v":616129.07999999996},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D142=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D142,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":202562.98520547943},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I142)^(2))","v":718652.95891200006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I142)^(3))","v":776145.19562496},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I142)^(4))","v":838236.81127495691},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I142)^(5))","v":905295.75617695344},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I142)^(6))","v":977719.41667110985},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I142)^(7))","v":1055936.9700047986}]
[195,{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,4,FALSE)","v":213.76384946236558},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,7,FALSE)","v":465},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},117234.75,{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,10,FALSE)","v":99400.19},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,11,FALSE)","v":1192802.28},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-30"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D143=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D143,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":392154.17424657533},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I143)^(2))","v":1391284.5793920001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I143)^(3))","v":1502587.3457433602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I143)^(4))","v":1622794.3334028292},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I143)^(5))","v":1752617.8800750556},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I143)^(6))","v":1892827.3104810603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I143)^(7))","v":2044253.495319545}]
[196,{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,4,FALSE)","v":125.54980891719745},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,7,FALSE)","v":2198},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},259280.57,{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,10,FALSE)","v":275958.48},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,11,FALSE)","v":3311501.76},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D144=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D144,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1088712.9073972602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I144)^(2))","v":3862535.6528640003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I144)^(3))","v":4171538.50509312},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I144)^(4))","v":4505261.58550057},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I144)^(5))","v":4865682.5123406155},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I144)^(6))","v":5254937.1133278655},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I144)^(7))","v":5675332.0823940951}]
[198,{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,4,FALSE)","v":106.6759812458138},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,7,FALSE)","v":1493},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},75546.429999999993,{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,10,FALSE)","v":159267.24},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,11,FALSE)","v":1911206.88},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D145=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D145,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":628341.98794520542},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I145)^(2))","v":2229231.7048320002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I145)^(3))","v":2407570.2412185604},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I145)^(4))","v":2600175.8605160452},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I145)^(5))","v":2808189.9293573289},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I145)^(6))","v":3032845.1237059156},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I145)^(7))","v":3275472.7336023888}]
[199,{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,4,FALSE)","v":128.51814068794545},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,7,FALSE)","v":3227},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},55527.12,{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,10,FALSE)","v":414728.04},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,11,FALSE)","v":4976736.4800000004},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D146=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D146,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1636187.3358904109},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I146)^(2))","v":5697865.5959520005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I146)^(3))","v":6096716.1876686411},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I146)^(4))","v":6523486.3208054453},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I146)^(5))","v":6980130.3632618273},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I146)^(6))","v":7468739.4886901546},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I146)^(7))","v":7991551.2528984658}]
[201,{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,4,FALSE)","v":88.282284806431022},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,7,FALSE)","v":7364.3},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},512952.51,{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,10,FALSE)","v":650137.23},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,11,FALSE)","v":7801646.7599999998},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D147=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D147,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2564924.9621917806},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I147)^(2))","v":9439992.5796000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I147)^(3))","v":10383991.837560004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I147)^(4))","v":11422391.021316003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I147)^(5))","v":12564630.123447604},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I147)^(6))","v":13821093.135792365},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I147)^(7))","v":15203202.449371604}]
[203,{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,4,FALSE)","v":199.5762718600954},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,7,FALSE)","v":1258},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},6242.18,{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,10,FALSE)","v":251066.95},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,11,FALSE)","v":3012803.4},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-31"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D148=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D148,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":990510.70684931497},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I148)^(2))","v":3514133.88576},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I148)^(3))","v":3795264.5966208004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I148)^(4))","v":4098885.7643504646},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I148)^(5))","v":4426796.6254985016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I148)^(6))","v":4780940.3555383831},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I148)^(7))","v":5163415.5839814534}]
[204,{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,4,FALSE)","v":87.853333333333339},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},106276.49,{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,10,FALSE)","v":10542.4},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,11,FALSE)","v":126508.8},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D149=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D149,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":41591.934246575343},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I149)^(2))","v":144839.92512},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I149)^(3))","v":154978.71987840001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I149)^(4))","v":165827.23026988801},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I149)^(5))","v":177435.13638878017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I149)^(6))","v":189855.59593599479},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I149)^(7))","v":203145.48765151444}]
[205,{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,4,FALSE)","v":74.49288702928871},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,7,FALSE)","v":1434},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},15097.36,{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,10,FALSE)","v":106822.8},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,11,FALSE)","v":1281873.6000000001},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D150=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D150,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":421437.89589041099},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I150)^(2))","v":1467617.0846400002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I150)^(3))","v":1570350.2805648001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I150)^(4))","v":1680274.8002043362},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I150)^(5))","v":1797894.0362186399},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I150)^(6))","v":1923746.6187539445},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I150)^(7))","v":2058408.8820667209}]
[206,{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,4,FALSE)","v":102.81770491803279},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,7,FALSE)","v":366},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},70492.22,{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,10,FALSE)","v":37631.279999999999},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,11,FALSE)","v":451575.36},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D151=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D151,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":148463.13205479452},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I151)^(2))","v":517008.62966400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I151)^(3))","v":553199.23374048003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I151)^(4))","v":591923.18010231364},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I151)^(5))","v":633357.80270947563},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I151)^(6))","v":677692.84889913886},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I151)^(7))","v":725131.34832207859}]
[207,{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,4,FALSE)","v":87.804526315789474},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,7,FALSE)","v":95},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},169080.89,{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,10,FALSE)","v":8341.43},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,11,FALSE)","v":100097.16},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D152=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D152,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":32908.655342465754},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I152)^(2))","v":114601.238484},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I152)^(3))","v":122623.32517788002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I152)^(4))","v":131206.9579403316},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I152)^(5))","v":140391.44499615484},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I152)^(6))","v":150218.84614588565},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I152)^(7))","v":160734.16537609766}]
[208,{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,4,FALSE)","v":135.32195121951219},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},90217.600000000006,{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,10,FALSE)","v":33289.199999999997},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,11,FALSE)","v":399470.4},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-05-31"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D153=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D153,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":131332.73424657533},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I153)^(2))","v":465942.27456000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I153)^(3))","v":503217.65652480011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I153)^(4))","v":543475.06904678419},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I153)^(5))","v":586953.07457052683},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I153)^(6))","v":633909.32053616911},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I153)^(7))","v":684622.06617906271}]
[209,{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,4,FALSE)","v":83.583987603305786},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,7,FALSE)","v":193.6},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},512091.42,{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,10,FALSE)","v":16181.86},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,11,FALSE)","v":194182.32},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D154=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D154,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":63840.762739726029},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I154)^(2))","v":222319.33816800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I154)^(3))","v":237881.69183976002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I154)^(4))","v":254533.4102685432},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I154)^(5))","v":272350.74898734124},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I154)^(6))","v":291415.30141645513},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I154)^(7))","v":311814.37251560698}]
[210,{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,4,FALSE)","v":256.47151707704529},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,7,FALSE)","v":1259},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},195305.42,{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,10,FALSE)","v":322897.64},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,11,FALSE)","v":3874771.68},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D155=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D155,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1273897.538630137},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I155)^(2))","v":4436226.0964320004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I155)^(3))","v":4746761.9231822407},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I155)^(4))","v":5079035.2578049973},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I155)^(5))","v":5434567.7258513477},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I155)^(6))","v":5814987.466660941},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I155)^(7))","v":6222036.5893272078}]
[211,{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,4,FALSE)","v":136.74897973950797},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,7,FALSE)","v":1382},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},93303.87,{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,10,FALSE)","v":188987.09},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,11,FALSE)","v":2267845.08},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D156=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D156,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":745592.90301369864},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I156)^(2))","v":2596455.8320920002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I156)^(3))","v":2778207.7403384405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I156)^(4))","v":2972682.2821621308},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I156)^(5))","v":3180770.0419134805},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I156)^(6))","v":3403423.9448474236},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I156)^(7))","v":3641663.6209867438}]
[212,{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,4,FALSE)","v":81},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,7,FALSE)","v":1031},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,9,FALSE)","v":0},149339.53,{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,10,FALSE)","v":83511},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,11,FALSE)","v":1002132},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-08-31"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D157=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D157,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":329468.05479452055},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I157)^(2))","v":1002132},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I157)^(3))","v":1002132},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I157)^(4))","v":1002132},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I157)^(5))","v":1002132},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I157)^(6))","v":1002132},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I157)^(7))","v":1002132}]
[213,{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,4,FALSE)","v":44.926062322946173},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,7,FALSE)","v":353},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},72231.17,{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,10,FALSE)","v":15858.9},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,11,FALSE)","v":190306.8},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D158=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D158,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":62566.619178082183},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I158)^(2))","v":217882.25532},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I158)^(3))","v":233134.01319240002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I158)^(4))","v":249453.394115868},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I158)^(5))","v":266915.13170397875},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I158)^(6))","v":285599.19092325727},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I158)^(7))","v":305591.13428788527}]
[214,{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,4,FALSE)","v":87.185729411764711},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,7,FALSE)","v":1700},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},384127.8,{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,10,FALSE)","v":148215.74},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,11,FALSE)","v":1778588.88},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D159=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D159,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":584741.54958904104},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I159)^(2))","v":1998422.4655680002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I159)^(3))","v":2118327.8135020803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I159)^(4))","v":2245427.4823122052},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I159)^(5))","v":2380153.1312509379},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I159)^(6))","v":2522962.3191259941},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I159)^(7))","v":2674340.0582735543}]
[215,{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,4,FALSE)","v":23.157217453505009},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,7,FALSE)","v":1398},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,9,FALSE)","v":0},310068.59999999998,{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,10,FALSE)","v":32373.79},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,11,FALSE)","v":388485.48},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D160=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D160,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":127721.25369863013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I160)^(2))","v":388485.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I160)^(3))","v":388485.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I160)^(4))","v":388485.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I160)^(5))","v":388485.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I160)^(6))","v":388485.48},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I160)^(7))","v":388485.48}]
[216,{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,4,FALSE)","v":109.38011261261261},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,7,FALSE)","v":888},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},844065.96,{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,10,FALSE)","v":97129.54},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,11,FALSE)","v":1165554.48},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-31"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D161=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D161,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":383195.9934246575},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I161)^(2))","v":1359502.7454720002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I161)^(3))","v":1468262.9651097602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I161)^(4))","v":1585724.0023185411},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I161)^(5))","v":1712581.9225040243},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I161)^(6))","v":1849588.4763043467},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I161)^(7))","v":1997555.5544086944}]
[217,{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,4,FALSE)","v":70.986996268656711},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,7,FALSE)","v":2144},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},86020.13,{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,10,FALSE)","v":152196.12},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,11,FALSE)","v":1826353.44},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D162=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D162,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":600444.96657534246},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I162)^(2))","v":2090992.0534560001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I162)^(3))","v":2237361.49719792},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I162)^(4))","v":2393976.8020017743},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I162)^(5))","v":2561555.1781418989},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I162)^(6))","v":2740864.0406118315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I162)^(7))","v":2932724.5234546601}]
[218,{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,4,FALSE)","v":70.36},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,7,FALSE)","v":1044},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,9,FALSE)","v":0},72583.34,{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,10,FALSE)","v":73455.839999999997},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,11,FALSE)","v":881470.08},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-07-31"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D163=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D163,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":289798.38246575341},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I163)^(2))","v":881470.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I163)^(3))","v":881470.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I163)^(4))","v":881470.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I163)^(5))","v":881470.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I163)^(6))","v":881470.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I163)^(7))","v":881470.08}]
[219,{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,4,FALSE)","v":84.325000000000003},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,7,FALSE)","v":1360},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},12812.5,{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,10,FALSE)","v":114682},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,11,FALSE)","v":1376184},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D164=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D164,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":452444.05479452055},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I164)^(2))","v":1575593.0616000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I164)^(3))","v":1685884.5759120001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I164)^(4))","v":1803896.4962258399},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I164)^(5))","v":1930169.250961649},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I164)^(6))","v":2065281.0985289642},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I164)^(7))","v":2209850.775425992}]
[220,{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,4,FALSE)","v":77.570418604651167},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,7,FALSE)","v":215},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},112630.23,{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,10,FALSE)","v":16677.64},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,11,FALSE)","v":200131.68},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D165=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D165,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":65796.716712328765},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I165)^(2))","v":229130.76043200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I165)^(3))","v":245169.91366224003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I165)^(4))","v":262331.80761859677},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I165)^(5))","v":280695.03415189858},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I165)^(6))","v":300343.68654253148},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I165)^(7))","v":321367.74460050871}]
[221,{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,4,FALSE)","v":122.44647153815099},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,7,FALSE)","v":2477},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},36276.15,{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,10,FALSE)","v":303299.90999999997},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,11,FALSE)","v":3639598.92},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D166=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D166,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1196580.466849315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I166)^(2))","v":4166976.803508},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I166)^(3))","v":4458665.1797535606},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I166)^(4))","v":4770771.7423363095},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I166)^(5))","v":5104725.7642998509},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I166)^(6))","v":5462056.5678008404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I166)^(7))","v":5844400.5275468994}]
[222,{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,4,FALSE)","v":93.67784503631961},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,7,FALSE)","v":2891},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},38690.99,{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,10,FALSE)","v":270822.65000000002},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,11,FALSE)","v":3249871.8},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D167=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D167,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1068451.0027397259},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I167)^(2))","v":3720778.22382},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I167)^(3))","v":3981232.6994874002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I167)^(4))","v":4259918.9884515181},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I167)^(5))","v":4558113.3176431246},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I167)^(6))","v":4877181.249878143},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I167)^(7))","v":5218583.937369613}]
[223,{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,4,FALSE)","v":83.997361563517913},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,7,FALSE)","v":2763},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},55169.09,{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,10,FALSE)","v":232084.71},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,11,FALSE)","v":2785016.52},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D168=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D168,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":915621.8695890411},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I168)^(2))","v":3188565.4137480003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I168)^(3))","v":3411764.9927103603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I168)^(4))","v":3650588.5422000852},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I168)^(5))","v":3906129.7401540917},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I168)^(6))","v":4179558.8219648777},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I168)^(7))","v":4472127.9395024199}]
[224,{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,4,FALSE)","v":87.481111111111105},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,7,FALSE)","v":2160},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},110205.19,{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,10,FALSE)","v":188959.2},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,11,FALSE)","v":2267510.4},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D169=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D169,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":745482.87123287667},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I169)^(2))","v":2313087.35904},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I169)^(3))","v":2336218.2326303995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I169)^(4))","v":2359580.4149567038},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I169)^(5))","v":2383176.2191062709},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I169)^(6))","v":2407007.9812973337},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I169)^(7))","v":2431078.0611103065}]
[225,{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,4,FALSE)","v":114.07900175131348},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,7,FALSE)","v":2284},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},299058.48,{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,10,FALSE)","v":260556.44},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,11,FALSE)","v":3126677.28},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D170=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D170,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1027948.6947945204},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I170)^(2))","v":3579732.8178719999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I170)^(3))","v":3830314.11512304},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I170)^(4))","v":4098436.1031816527},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I170)^(5))","v":4385326.630404369},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I170)^(6))","v":4692299.4945326746},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I170)^(7))","v":5020760.4591499614}]
[226,{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,4,FALSE)","v":94.983040000000003},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},620.58000000000004,{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,10,FALSE)","v":23745.759999999998},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,11,FALSE)","v":284949.12},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D171=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D171,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":93681.902465753417},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I171)^(2))","v":326238.24748800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I171)^(3))","v":349074.92481216002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I171)^(4))","v":373510.16954901122},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I171)^(5))","v":399655.881417442},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I171)^(6))","v":427631.79311666294},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I171)^(7))","v":457566.01863482938}]
[227,{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,4,FALSE)","v":94.983013698630131},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,7,FALSE)","v":146},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},174267.24,{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,10,FALSE)","v":13867.52},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,11,FALSE)","v":166410.23999999999},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D172=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D172,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":54710.215890410953},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I172)^(2))","v":190523.08377599998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I172)^(3))","v":203859.69964032},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I172)^(4))","v":218129.8786151424},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I172)^(5))","v":233398.97011820239},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I172)^(6))","v":249736.89802647653},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I172)^(7))","v":267218.48088832991}]
[228,{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,4,FALSE)","v":105.47377358490566},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,7,FALSE)","v":159},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},434978.04,{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,10,FALSE)","v":16770.330000000002},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,11,FALSE)","v":201243.96},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D173=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D173,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":66162.397808219175},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I173)^(2))","v":230404.20980399998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I173)^(3))","v":246532.50449028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I173)^(4))","v":263789.77980459959},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I173)^(5))","v":282255.06439092162},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I173)^(6))","v":302012.91889828607},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I173)^(7))","v":323153.82322116615}]
[229,{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,4,FALSE)","v":94.058861788617889},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,7,FALSE)","v":123},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},703284.03,{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,10,FALSE)","v":11569.24},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,11,FALSE)","v":138830.88},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D174=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D174,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":45643.029041095891},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I174)^(2))","v":158947.47451200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I174)^(3))","v":170073.79772784002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I174)^(4))","v":181978.96356878881},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I174)^(5))","v":194717.49101860405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I174)^(6))","v":208347.71538990631},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I174)^(7))","v":222932.05546719977}]
[230,{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,4,FALSE)","v":117.01112679856115},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,7,FALSE)","v":11120},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},268678.95,{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,10,FALSE)","v":1301163.73},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,11,FALSE)","v":15613964.76},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-07-31"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D175=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D175,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5133358.2772602737},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I175)^(2))","v":17876428.253724001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I175)^(3))","v":19127778.231484681},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I175)^(4))","v":20466722.707688607},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I175)^(5))","v":21899393.297226813},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I175)^(6))","v":23432350.828032687},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I175)^(7))","v":25072615.385994978}]
[231,{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,4,FALSE)","v":73.215701275045532},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,7,FALSE)","v":1098},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},12222.4,{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,10,FALSE)","v":80390.84},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,11,FALSE)","v":964690.08},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D176=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D176,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":317158.38246575341},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I176)^(2))","v":1104473.6725919999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I176)^(3))","v":1181786.82967344},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I176)^(4))","v":1264511.9077505807},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I176)^(5))","v":1353027.7412931216},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I176)^(6))","v":1447739.68318364},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I176)^(7))","v":1549081.4610064949}]
[232,{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,4,FALSE)","v":77.484999999999999},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,7,FALSE)","v":7018},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},126898.8,{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,10,FALSE)","v":543789.73},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,11,FALSE)","v":6525476.7599999998},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D177=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D177,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2145362.2224657531},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I177)^(2))","v":7471018.3425239995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I177)^(3))","v":7993989.6265006801},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I177)^(4))","v":8553568.9003557265},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I177)^(5))","v":9152318.723380629},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I177)^(6))","v":9792981.0340172723},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I177)^(7))","v":10478489.706398482}]
[233,{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,4,FALSE)","v":78.65168296352013},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,7,FALSE)","v":1063.5999999999999},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},42755.28,{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,10,FALSE)","v":83653.929999999993},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,11,FALSE)","v":1003847.16},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D178=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D178,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":330031.94301369862},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I178)^(2))","v":1149304.6134840001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I178)^(3))","v":1229755.9364278801},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I178)^(4))","v":1315838.8519778317},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I178)^(5))","v":1407947.5716162801},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I178)^(6))","v":1506503.9016294195},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I178)^(7))","v":1611959.1747434789}]
[234,{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,4,FALSE)","v":141.09573770491804},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,7,FALSE)","v":366},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},9671.43,{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,10,FALSE)","v":51641.04},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,11,FALSE)","v":619692.48},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D179=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D179,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":203734.51397260273},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I179)^(2))","v":722809.30867200007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I179)^(3))","v":780634.05336576013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I179)^(4))","v":843084.77763502102},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I179)^(5))","v":910531.55984582263},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I179)^(6))","v":983374.08463348856},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I179)^(7))","v":1062044.0114041676}]
[235,{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,4,FALSE)","v":91.20774956864679},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,7,FALSE)","v":4057},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},36733.199999999997,{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,10,FALSE)","v":370029.84},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,11,FALSE)","v":4440358.08},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D180=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D180,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1459843.752328767},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I180)^(2))","v":5083765.9657920003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I180)^(3))","v":5439629.5833974406},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I180)^(4))","v":5820403.6542352606},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I180)^(5))","v":6227831.9100317303},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I180)^(6))","v":6663780.1437339503},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I180)^(7))","v":7130244.7537953276}]
[236,{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,4,FALSE)","v":118.82515768056969},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,7,FALSE)","v":6881},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},18892.259999999998,{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,10,FALSE)","v":817635.91},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,11,FALSE)","v":9811630.9199999999},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D181=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D181,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3225741.6723287669},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I181)^(2))","v":11233336.240308},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I181)^(3))","v":12019669.777129561},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I181)^(4))","v":12861046.661528628},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I181)^(5))","v":13761319.927835634},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I181)^(6))","v":14724612.322784128},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I181)^(7))","v":15755335.185379017}]
[237,{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,4,FALSE)","v":234.42138875000001},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,7,FALSE)","v":8000},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},340523.64,{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,10,FALSE)","v":1875371.11},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,11,FALSE)","v":22504453.32},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D182=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D182,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7398724.3791780816},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I182)^(2))","v":22956792.831732001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I182)^(3))","v":23186360.760049317},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I182)^(4))","v":23418224.367649812},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I182)^(5))","v":23652406.611326311},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I182)^(6))","v":23888930.677439578},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I182)^(7))","v":24127819.984213967}]
[238,{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,4,FALSE)","v":102.58059010152284},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,7,FALSE)","v":1576},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},208335.09,{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,10,FALSE)","v":161667.01},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,11,FALSE)","v":1940004.12},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D183=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D183,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":637809.57369863009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I183)^(2))","v":2262820.8055680003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I183)^(3))","v":2443846.4700134406},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I183)^(4))","v":2639354.1876145159},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I183)^(5))","v":2850502.5226236773},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I183)^(6))","v":3078542.7244335716},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I183)^(7))","v":3324826.1423882577}]
[239,{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,4,FALSE)","v":134.27470588235295},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,7,FALSE)","v":765},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},97945,{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,10,FALSE)","v":102720.15},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,11,FALSE)","v":1232641.8},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D184=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D184,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":405252.09863013698},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I184)^(2))","v":1257417.9001800001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I184)^(3))","v":1269992.0791817999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I184)^(4))","v":1282691.9999736182},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I184)^(5))","v":1295518.9199733541},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I184)^(6))","v":1308474.1091730879},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I184)^(7))","v":1321558.8502648184}]
[240,{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,4,FALSE)","v":89.417826086956524},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,7,FALSE)","v":4600},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},20800.900000000001,{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,10,FALSE)","v":411322},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,11,FALSE)","v":4935864},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D185=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D185,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1622749.8082191779},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I185)^(2))","v":5651070.6935999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I185)^(3))","v":6046645.6421520002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I185)^(4))","v":6469910.8371026404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I185)^(5))","v":6922804.5956998253},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I185)^(6))","v":7407400.9173988132},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I185)^(7))","v":7925918.9816167299}]
[241,{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,4,FALSE)","v":107.21255376772342},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,7,FALSE)","v":627.70000000000005},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},172015.74,{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,10,FALSE)","v":67297.320000000007},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,11,FALSE)","v":807567.84},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D186=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D186,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":265501.75561643834},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I186)^(2))","v":924584.42001599993},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I186)^(3))","v":989305.32941712008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I186)^(4))","v":1058556.7024763185},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I186)^(5))","v":1132655.6716496607},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I186)^(6))","v":1211941.5686651368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I186)^(7))","v":1296777.4784716966}]
[242,{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,4,FALSE)","v":143.72895604395603},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,7,FALSE)","v":364},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},51945.79,{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,10,FALSE)","v":52317.34},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,11,FALSE)","v":627808.07999999996},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D187=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D187,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":206402.65643835615},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I187)^(2))","v":732275.34451199998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I187)^(3))","v":790857.37207296002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I187)^(4))","v":854125.96183879697},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I187)^(5))","v":922456.03878590069},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I187)^(6))","v":996252.52188877284},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I187)^(7))","v":1075952.7236398747}]
[243,{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,4,FALSE)","v":96.563923076923075},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,7,FALSE)","v":390},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},109561.54,{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,10,FALSE)","v":37659.93},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,11,FALSE)","v":451919.16},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D188=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D188,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":148576.16219178081},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I188)^(2))","v":517402.24628399999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I188)^(3))","v":553620.40352388006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I188)^(4))","v":592373.83177055162},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I188)^(5))","v":633839.9999944903},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I188)^(6))","v":678208.79999410454},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I188)^(7))","v":725683.41599369189}]
[244,{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,4,FALSE)","v":136.31355848434927},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,7,FALSE)","v":607},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},182212.12,{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,10,FALSE)","v":82742.33},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,11,FALSE)","v":992907.96},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D189=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D189,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":326435.49369863013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I189)^(2))","v":1136780.3234039999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I189)^(3))","v":1216354.9460422799},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I189)^(4))","v":1301499.7922652396},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I189)^(5))","v":1392604.7777238064},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I189)^(6))","v":1490087.1121644729},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I189)^(7))","v":1594393.2100159861}]
[245,{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,4,FALSE)","v":98.09961538461539},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,7,FALSE)","v":650},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},88071.84,{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,10,FALSE)","v":63764.75},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,11,FALSE)","v":765177},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D190=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D190,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":251565.0410958904},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I190)^(2))","v":876051.14730000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I190)^(3))","v":937374.72761100007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I190)^(4))","v":1002990.95854377},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I190)^(5))","v":1073200.3256418339},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I190)^(6))","v":1148324.3484367623},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I190)^(7))","v":1228707.0528273357}]
[246,{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,4,FALSE)","v":82.9},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},133722,{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,10,FALSE)","v":41450},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,11,FALSE)","v":497400},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D191=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D191,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":163528.76712328766},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I191)^(2))","v":569473.26},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I191)^(3))","v":609336.38820000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I191)^(4))","v":651989.93537399999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I191)^(5))","v":697629.23085018003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I191)^(6))","v":746463.27700969263},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I191)^(7))","v":798715.70640037116}]
[247,{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,4,FALSE)","v":128.07784378437844},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,7,FALSE)","v":909},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},19687.64,{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,10,FALSE)","v":116422.76},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,11,FALSE)","v":1397073.12},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D192=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D192,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":459311.71068493155},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I192)^(2))","v":1599509.0150880001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I192)^(3))","v":1711474.6461441603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I192)^(4))","v":1831277.8713742513},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I192)^(5))","v":1959467.3223704491},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I192)^(6))","v":2096630.0349363803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I192)^(7))","v":2243394.1373819271}]
[248,{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,4,FALSE)","v":129.95260407440213},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,7,FALSE)","v":1129},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},337977.91,{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,10,FALSE)","v":146716.49},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,11,FALSE)","v":1760597.88},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D193=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D193,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":578826.70027397259},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I193)^(2))","v":2015708.512812},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I193)^(3))","v":2156808.1087088399},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I193)^(4))","v":2307784.6763184587},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I193)^(5))","v":2469329.6036607511},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I193)^(6))","v":2642182.6759170033},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I193)^(7))","v":2827135.4632311938}]
[249,{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,4,FALSE)","v":94.983041666666665},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},311296.65000000002,{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,10,FALSE)","v":22795.93},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,11,FALSE)","v":273551.15999999997},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D194=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D194,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":89934.627945205473},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I194)^(2))","v":313188.723084},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I194)^(3))","v":335111.93369987997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I194)^(4))","v":358569.76905887155},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I194)^(5))","v":383669.6528929926},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I194)^(6))","v":410526.52859550208},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I194)^(7))","v":439263.38559718727}]
[250,{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,4,FALSE)","v":69.792930693600766},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,7,FALSE)","v":1117.79},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},270766.71000000002,{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,10,FALSE)","v":78013.84},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,11,FALSE)","v":936166.08},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-30"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D195=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D195,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":307780.62904109585},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I195)^(2))","v":1071816.5449919999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I195)^(3))","v":1146843.7031414399},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I195)^(4))","v":1227122.7623613407},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I195)^(5))","v":1313021.3557266349},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I195)^(6))","v":1404932.8506274992},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I195)^(7))","v":1503278.150171424}]
[251,{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,4,FALSE)","v":104.28910569105692},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},219199.2,{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,10,FALSE)","v":25655.119999999999},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,11,FALSE)","v":307861.44},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D196=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D196,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":101214.72},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I196)^(2))","v":352470.56265600002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I196)^(3))","v":377143.50204192003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I196)^(4))","v":403543.5471848544},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I196)^(5))","v":431791.59548779426},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I196)^(6))","v":462017.00717193983},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I196)^(7))","v":494358.19767397566}]
[252,{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,4,FALSE)","v":103.45349593495935},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,7,FALSE)","v":123},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},292532.44,{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,10,FALSE)","v":12724.78},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,11,FALSE)","v":152697.35999999999},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D197=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D197,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":50201.871780821908},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I197)^(2))","v":174823.20746399998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I197)^(3))","v":187060.83198647999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I197)^(4))","v":200155.09022553358},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I197)^(5))","v":214165.94654132097},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I197)^(6))","v":229157.5627992134},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I197)^(7))","v":245198.59219515836}]
[253,{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,4,FALSE)","v":86.633499999999998},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},27245.759999999998,{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,10,FALSE)","v":10396.02},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,11,FALSE)","v":124752.24},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D198=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D198,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":41014.435068493149},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I198)^(2))","v":142828.839576},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I198)^(3))","v":152826.85834632002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I198)^(4))","v":163524.7384305624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I198)^(5))","v":174971.47012070179},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I198)^(6))","v":187219.47302915092},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I198)^(7))","v":200324.83614119148}]
[254,{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,4,FALSE)","v":94.983016528925617},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},15911.52,{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,10,FALSE)","v":22985.89},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,11,FALSE)","v":275830.68},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D199=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D199,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":90684.059178082185},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I199)^(2))","v":315798.54553200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I199)^(3))","v":337904.44371924002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I199)^(4))","v":361557.7547795868},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I199)^(5))","v":386866.7976141579},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I199)^(6))","v":413947.47344714892},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I199)^(7))","v":442923.79658844939}]
[255,{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,4,FALSE)","v":94.010182481751826},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,7,FALSE)","v":548},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},18996.330000000002,{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,10,FALSE)","v":51517.58},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,11,FALSE)","v":618210.96},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-04-30"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D200=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D200,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":203247.43890410956},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I200)^(2))","v":707789.72810399998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I200)^(3))","v":757335.00907128002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I200)^(4))","v":810348.45970626955},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I200)^(5))","v":867072.85188570851},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I200)^(6))","v":927767.95151770802},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I200)^(7))","v":992711.70812394773}]
[264,{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,4,FALSE)","v":89.683000977517111},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,7,FALSE)","v":2046},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},13291.24,{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,10,FALSE)","v":183491.42},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,11,FALSE)","v":2201897.04},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D201=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D201,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":723911.35561643832},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I201)^(2))","v":2520951.9210959999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I201)^(3))","v":2697418.5555727202},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I201)^(4))","v":2886237.8544628103},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I201)^(5))","v":3088274.5042752074},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I201)^(6))","v":3304453.7195744719},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I201)^(7))","v":3535765.479944685}]
[265,{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,4,FALSE)","v":146.13042284866469},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,7,FALSE)","v":1348},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},1456843.73,{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,10,FALSE)","v":196983.81},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,11,FALSE)","v":2363805.7200000002},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D202=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D202,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":777141.60657534248},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I202)^(2))","v":2706321.1688280003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I202)^(3))","v":2895763.6506459606},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I202)^(4))","v":3098467.1061911774},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I202)^(5))","v":3315359.8036245601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I202)^(6))","v":3547434.9898782792},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I202)^(7))","v":3795755.4391697589}]
[266,{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,4,FALSE)","v":104.1146875},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,7,FALSE)","v":3712},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},95762.84,{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,10,FALSE)","v":386473.72},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,11,FALSE)","v":4637684.6399999997},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-02-28"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D203=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D203,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1524718.2378082189},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I203)^(2))","v":5309685.1443360001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I203)^(3))","v":5681363.1044395203},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I203)^(4))","v":6079058.5217502862},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I203)^(5))","v":6504592.6182728065},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I203)^(6))","v":6959914.1015519025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I203)^(7))","v":7447108.0886605363}]
[267,{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,4,FALSE)","v":92.64549475416581},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,7,FALSE)","v":972.2},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},642041.73,{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,10,FALSE)","v":90069.95},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,11,FALSE)","v":1080839.3999999999},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D204=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D204,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":355344.46027397254},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I204)^(2))","v":1237453.0290599999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I204)^(3))","v":1324074.7410941999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I204)^(4))","v":1416759.972970794},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I204)^(5))","v":1515933.1710787497},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I204)^(6))","v":1622048.4930542619},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I204)^(7))","v":1735591.8875680605}]
[268,{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,4,FALSE)","v":106.48666666666666},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,7,FALSE)","v":342},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},98544.33,{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,10,FALSE)","v":36418.44},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,11,FALSE)","v":437021.28},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-29"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D205=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D205,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":143678.22904109588},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I205)^(2))","v":500345.66347200004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I205)^(3))","v":535369.85991504008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I205)^(4))","v":572845.7501090928},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I205)^(5))","v":612944.95261672942},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I205)^(6))","v":655851.09929990047},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I205)^(7))","v":701760.67625089351}]
[269,{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,4,FALSE)","v":173.97190826727066},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,7,FALSE)","v":1766},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},56765.04,{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,10,FALSE)","v":307234.39},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,11,FALSE)","v":3686812.68},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D206=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D206,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1212102.7989041095},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I206)^(2))","v":4300298.3099520002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I206)^(3))","v":4644322.1747481609},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I206)^(4))","v":5015867.9487280138},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I206)^(5))","v":5417137.3846262554},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I206)^(6))","v":5850508.375396356},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I206)^(7))","v":6318549.0454280656}]
[270,{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,4,FALSE)","v":100.92426032660903},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,7,FALSE)","v":2082},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},426827.84,{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,10,FALSE)","v":210124.31},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,11,FALSE)","v":2521491.7200000002},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D207=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D207,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":828983.57917808217},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I207)^(2))","v":2886855.8702280005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I207)^(3))","v":3088935.7811439605},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I207)^(4))","v":3305161.2858240376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I207)^(5))","v":3536522.5758317206},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I207)^(6))","v":3784079.1561399405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I207)^(7))","v":4048964.6970697367}]
[271,{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,4,FALSE)","v":102.7482572462948},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,7,FALSE)","v":4858.6899999999996},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},913969.91,{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,10,FALSE)","v":499221.93},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,11,FALSE)","v":5990663.1600000001},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-09-30"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D208=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D208,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1969533.0936986301},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I208)^(2))","v":6858710.2518840004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I208)^(3))","v":7338819.9695158806},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I208)^(4))","v":7852537.3673819918},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I208)^(5))","v":8402214.9830987323},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I208)^(6))","v":8990370.0319156423},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I208)^(7))","v":9619695.9341497384}]
[272,{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,4,FALSE)","v":71.849207317073166},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,7,FALSE)","v":164},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},1987371.11,{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,10,FALSE)","v":11783.27},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,11,FALSE)","v":141399.24},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D209=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D209,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":46487.421369863005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I209)^(2))","v":158876.18606400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I209)^(3))","v":168408.75722784002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I209)^(4))","v":178513.28266151043},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I209)^(5))","v":189224.07962120109},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I209)^(6))","v":200577.52439847315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I209)^(7))","v":212612.17586238158}]
[273,{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,4,FALSE)","v":102.32373913043479},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,5,FALSE)","v":50},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,7,FALSE)","v":460},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,9,FALSE)","v":0},183731.01,{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,10,FALSE)","v":47068.92},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,11,FALSE)","v":564827.04},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-09-30"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D210=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D210,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":185696.56109589041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I210)^(2))","v":564827.04},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I210)^(3))","v":564827.04},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I210)^(4))","v":564827.04},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I210)^(5))","v":564827.04},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I210)^(6))","v":564827.04},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I210)^(7))","v":564827.04}]
[274,{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,4,FALSE)","v":117.78489884891094},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,7,FALSE)","v":2321.2800000000002},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},113430.15,{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,10,FALSE)","v":273411.73},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,11,FALSE)","v":3280940.76},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D211=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D211,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1078665.4553424655},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I211)^(2))","v":3756349.0761239999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I211)^(3))","v":4019293.51145268},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I211)^(4))","v":4300644.0572543675},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I211)^(5))","v":4601689.1412621737},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I211)^(6))","v":4923807.3811505251},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I211)^(7))","v":5268473.8978310628}]
[275,{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,4,FALSE)","v":124.05672727272727},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,7,FALSE)","v":715},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},475722,{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,10,FALSE)","v":88700.56},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,11,FALSE)","v":1064406.72},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D212=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D212,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":349941.9353424657},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I212)^(2))","v":1218639.253728},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I212)^(3))","v":1303944.0014889601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I212)^(4))","v":1395220.0815931871},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I212)^(5))","v":1492885.4873047106},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I212)^(6))","v":1597387.4714160401},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I212)^(7))","v":1709204.5944151629}]
[276,{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,4,FALSE)","v":125.53032592592592},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,7,FALSE)","v":675},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},76085.119999999995,{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,10,FALSE)","v":84732.97},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,11,FALSE)","v":1016795.64},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-02-28"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D213=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D213,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":334288.97753424657},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I213)^(2))","v":1185990.4344960002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I213)^(3))","v":1280869.6692556802},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I213)^(4))","v":1383339.2427961347},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I213)^(5))","v":1494006.3822198254},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I213)^(6))","v":1613526.8927974117},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I213)^(7))","v":1742609.0442212047}]
[277,{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,4,FALSE)","v":108.68827096774193},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,7,FALSE)","v":1550},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},57413.34,{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,10,FALSE)","v":168466.82},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,11,FALSE)","v":2021601.84},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D214=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D214,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":664636.22136986302},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I214)^(2))","v":2314531.946616},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I214)^(3))","v":2476549.1828791201},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I214)^(4))","v":2649907.6256806585},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I214)^(5))","v":2835401.1594783049},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I214)^(6))","v":3033879.2406417863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I214)^(7))","v":3246250.7874867115}]
[278,{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,4,FALSE)","v":108.25242222222222},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},43119.93,{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,10,FALSE)","v":194854.36},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,11,FALSE)","v":2338252.3199999998},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D215=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D215,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":768740.4887671232},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I215)^(2))","v":2677065.0811679997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I215)^(3))","v":2864459.6368497601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I215)^(4))","v":3064971.8114292431},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I215)^(5))","v":3279519.8382292902},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I215)^(6))","v":3509086.2269053403},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I215)^(7))","v":3754722.2627887144}]
[279,{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,4,FALSE)","v":114.63748101265823},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,7,FALSE)","v":790},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},91240.33,{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,10,FALSE)","v":90563.61},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,11,FALSE)","v":1086763.32},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D216=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D216,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":357292.05041095888},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I216)^(2))","v":1244235.325068},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I216)^(3))","v":1331331.7978227602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I216)^(4))","v":1424525.0236703532},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I216)^(5))","v":1524241.7753272783},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I216)^(6))","v":1630938.6996001876},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I216)^(7))","v":1745104.4085722007}]
[280,{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,4,FALSE)","v":150.66513481828841},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,7,FALSE)","v":13648},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},72864.75,{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,10,FALSE)","v":2056277.76},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,11,FALSE)","v":24675333.120000001},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D217=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D217,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":8112438.286027397},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I217)^(2))","v":28250788.889088001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I217)^(3))","v":30228344.111324165},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I217)^(4))","v":32344328.199116852},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I217)^(5))","v":34608431.173055038},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I217)^(6))","v":37031021.355168886},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I217)^(7))","v":39623192.850030713}]
[281,{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,4,FALSE)","v":95.194144578313256},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,7,FALSE)","v":830},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},48450,{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,10,FALSE)","v":79011.14},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,11,FALSE)","v":948133.68},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D218=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D218,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":311715.1824657534},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I218)^(2))","v":1085518.2502320001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I218)^(3))","v":1161504.5277482402},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I218)^(4))","v":1242809.8446906169},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I218)^(5))","v":1329806.5338189602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I218)^(6))","v":1422892.9911862873},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I218)^(7))","v":1522495.5005693275}]
[282,{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,4,FALSE)","v":108.33847748569532},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,7,FALSE)","v":2411.8000000000002},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},129148.76,{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,10,FALSE)","v":261290.74},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,11,FALSE)","v":3135488.88},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D219=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D219,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1030845.6591780821},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I219)^(2))","v":3589821.2187120002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I219)^(3))","v":3841108.7040218404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I219)^(4))","v":4109986.3133033686},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I219)^(5))","v":4397685.3552346053},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I219)^(6))","v":4705523.3301010272},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I219)^(7))","v":5034909.9632080989}]
[283,{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,4,FALSE)","v":66.94},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,7,FALSE)","v":1908},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,9,FALSE)","v":0},162522.49,{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,10,FALSE)","v":127721.52},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,11,FALSE)","v":1532658.24},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D220=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D220,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":503887.64054794516},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I220)^(2))","v":1532658.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I220)^(3))","v":1532658.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I220)^(4))","v":1532658.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I220)^(5))","v":1532658.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I220)^(6))","v":1532658.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I220)^(7))","v":1532658.24}]
[284,{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,4,FALSE)","v":112.29463437796771},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,7,FALSE)","v":1053},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},26155.93,{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,10,FALSE)","v":118246.25},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,11,FALSE)","v":1418955},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-09-01"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-08-31"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D221=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D221,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":466505.75342465751},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I221)^(2))","v":1447475.9955},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I221)^(3))","v":1461950.7554549999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I221)^(4))","v":1476570.26300955},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I221)^(5))","v":1491335.9656396455},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I221)^(6))","v":1506249.3252960423},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I221)^(7))","v":1521311.8185490021}]
[285,{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,4,FALSE)","v":94.933000000000007},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,9,FALSE)","v":0},93662.9,{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,10,FALSE)","v":170879.4},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,11,FALSE)","v":2050552.8},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D222=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D222,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":674154.34520547942},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I222)^(2))","v":2050552.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I222)^(3))","v":2050552.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I222)^(4))","v":2050552.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I222)^(5))","v":2050552.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I222)^(6))","v":2050552.8},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I222)^(7))","v":2050552.8}]
[286,{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,4,FALSE)","v":163.04050493962677},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,7,FALSE)","v":911},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},29099.119999999999,{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,10,FALSE)","v":148529.9},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,11,FALSE)","v":1782358.8},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D223=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D223,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":585980.97534246568},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I223)^(2))","v":2040622.5901200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I223)^(3))","v":2183466.1714284001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I223)^(4))","v":2336308.8034283882},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I223)^(5))","v":2499850.4196683755},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I223)^(6))","v":2674839.9490451617},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I223)^(7))","v":2862078.7454783232}]
[287,{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,4,FALSE)","v":138.53048897067609},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,7,FALSE)","v":1673.72},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},14446.78,{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,10,FALSE)","v":231861.25},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,11,FALSE)","v":2782335},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-08-31"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D224=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D224,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":914740.27397260268},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I224)^(2))","v":3245315.5440000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I224)^(3))","v":3504940.7875200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I224)^(4))","v":3785336.050521601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I224)^(5))","v":4088162.934563329},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I224)^(6))","v":4415215.969328396},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I224)^(7))","v":4768433.2468746677}]
[288,{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,4,FALSE)","v":101.70909598072778},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,7,FALSE)","v":7887},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},12076.02,{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,10,FALSE)","v":802179.64},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,11,FALSE)","v":9626155.6799999997},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D225=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D225,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3164763.5112328762},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I225)^(2))","v":11020985.638032001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I225)^(3))","v":11792454.632694241},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I225)^(4))","v":12617926.456982836},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I225)^(5))","v":13501181.308971636},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I225)^(6))","v":14446264.000599651},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I225)^(7))","v":15457502.480641626}]
[289,{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,4,FALSE)","v":103.89742187500001},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,7,FALSE)","v":128},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},26373.89,{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,10,FALSE)","v":13298.87},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,11,FALSE)","v":159586.44},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-12-31"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D226=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D226,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":52466.774794520548},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I226)^(2))","v":162794.12744400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I226)^(3))","v":164422.06871843999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I226)^(4))","v":166066.28940562441},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I226)^(5))","v":167726.95229968065},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I226)^(6))","v":169404.22182267747},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I226)^(7))","v":171098.26404090421}]
[290,{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,4,FALSE)","v":77.413494261391889},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,7,FALSE)","v":4102.04},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},59189.58,{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,10,FALSE)","v":317553.25},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,11,FALSE)","v":3810639},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D227=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D227,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1252812.8219178081},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I227)^(2))","v":4444729.3296000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I227)^(3))","v":4800307.6759680007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I227)^(4))","v":5184332.2900454411},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I227)^(5))","v":5599078.8732490763},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I227)^(6))","v":6047005.1831090031},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I227)^(7))","v":6530765.5977577241}]
[291,{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,4,FALSE)","v":60.839985196150998},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,7,FALSE)","v":243.18},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,9,FALSE)","v":0},5352.9,{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,10,FALSE)","v":14795.0676},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,11,FALSE)","v":177540.8112},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-08"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-01-31"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D228=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D228,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":58369.581764383554},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I228)^(2))","v":177540.8112},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I228)^(3))","v":177540.8112},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I228)^(4))","v":177540.8112},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I228)^(5))","v":177540.8112},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I228)^(6))","v":177540.8112},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I228)^(7))","v":177540.8112}]
[292,{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,4,FALSE)","v":81.245155305931419},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,7,FALSE)","v":705.06},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,9,FALSE)","v":0},212135.42,{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,10,FALSE)","v":57282.709199999998},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,11,FALSE)","v":687392.51040000003},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D229=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D229,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":225992.05821369862},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I229)^(2))","v":687392.51040000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I229)^(3))","v":687392.51040000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I229)^(4))","v":687392.51040000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I229)^(5))","v":687392.51040000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I229)^(6))","v":687392.51040000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I229)^(7))","v":687392.51040000003}]
[293,{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,4,FALSE)","v":50.770299401197605},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,7,FALSE)","v":167},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,9,FALSE)","v":0},215855.81,{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,10,FALSE)","v":8478.64},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,11,FALSE)","v":101743.67999999999},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-12-31"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D230=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D230,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":33449.976986301364},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I230)^(2))","v":101743.67999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I230)^(3))","v":101743.67999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I230)^(4))","v":101743.67999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I230)^(5))","v":101743.67999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I230)^(6))","v":101743.67999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I230)^(7))","v":101743.67999999999}]
[302,{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,4,FALSE)","v":84.710358014646047},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,7,FALSE)","v":1229},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},438441.72,{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,10,FALSE)","v":104109.03},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,11,FALSE)","v":1249308.3600000001},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-20"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-19"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D231=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D231,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":410731.51561643835},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I231)^(2))","v":1390511.4373890001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I231)^(3))","v":1466989.5664453949},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I231)^(4))","v":1547673.9925998915},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I231)^(5))","v":1632796.0621928854},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I231)^(6))","v":1722599.8456134943},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I231)^(7))","v":1817342.8371222361}]
[303,{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,4,FALSE)","v":143.31817659147333},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,7,FALSE)","v":1683.66},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,9,FALSE)","v":0},103680.75,{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,10,FALSE)","v":241299.08119999999},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,11,FALSE)","v":2895588.9744000002},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-05"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D232=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D232,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":951974.45733698632},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I232)^(2))","v":2895588.9744000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I232)^(3))","v":2895588.9744000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I232)^(4))","v":2895588.9744000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I232)^(5))","v":2895588.9744000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I232)^(6))","v":2895588.9744000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I232)^(7))","v":2895588.9744000002}]
[304,{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,4,FALSE)","v":92.527027972027966},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,7,FALSE)","v":572},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},41206.44,{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,10,FALSE)","v":52925.46},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,11,FALSE)","v":635105.52},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-10"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D233=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D233,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":208801.81479452056},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I233)^(2))","v":706888.321398},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I233)^(3))","v":745767.17907488986},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I233)^(4))","v":786784.3739240088},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I233)^(5))","v":830057.51448982931},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I233)^(6))","v":875710.67778676993},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I233)^(7))","v":923874.76506504219}]
[305,{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,4,FALSE)","v":66.292381712671556},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,7,FALSE)","v":651.38},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},331958.39,{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,10,FALSE)","v":43181.531600000002},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,11,FALSE)","v":518178.37920000002},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-11"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D234=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D234,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":170360.01507945205},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I234)^(2))","v":576745.49050908},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I234)^(3))","v":608466.49248707935},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I234)^(4))","v":641932.14957386872},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I234)^(5))","v":677238.41780043137},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I234)^(6))","v":714486.53077945521},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I234)^(7))","v":753783.28997232509}]
[306,{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,4,FALSE)","v":66.319999999999993},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,7,FALSE)","v":179},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,9,FALSE)","v":0},239272.31,{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,10,FALSE)","v":11871.28},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,11,FALSE)","v":142455.35999999999},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-07"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D235=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D235,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":46834.638904109583},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I235)^(2))","v":142455.35999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I235)^(3))","v":142455.35999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I235)^(4))","v":142455.35999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I235)^(5))","v":142455.35999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I235)^(6))","v":142455.35999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I235)^(7))","v":142455.35999999999}]
[307,{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,4,FALSE)","v":82.961017964071857},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,7,FALSE)","v":567.79999999999995},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,9,FALSE)","v":0},567243.59,{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,10,FALSE)","v":47105.266000000003},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,11,FALSE)","v":565263.19200000004},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D236=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D236,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":185839.95353424657},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I236)^(2))","v":565263.19200000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I236)^(3))","v":565263.19200000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I236)^(4))","v":565263.19200000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I236)^(5))","v":565263.19200000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I236)^(6))","v":565263.19200000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I236)^(7))","v":565263.19200000004}]
[308,{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,4,FALSE)","v":83.342084078992812},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,7,FALSE)","v":1592.55},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},59034.42,{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,10,FALSE)","v":132726.43599999999},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,11,FALSE)","v":1592717.2320000001},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-09"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D237=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D237,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":523633.06257534248},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I237)^(2))","v":1772734.0971468},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I237)^(3))","v":1870234.4724898739},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I237)^(4))","v":1973097.3684768169},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I237)^(5))","v":2081617.7237430417},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I237)^(6))","v":2196106.6985489088},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I237)^(7))","v":2316892.5669690985}]
[309,{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,4,FALSE)","v":76.284507658643321},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,7,FALSE)","v":457},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,9,FALSE)","v":0},50138.27,{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,10,FALSE)","v":34862.019999999997},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,11,FALSE)","v":418344.24},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-08"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D238=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D238,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":137537.83232876711},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I238)^(2))","v":418344.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I238)^(3))","v":418344.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I238)^(4))","v":418344.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I238)^(5))","v":418344.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I238)^(6))","v":418344.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I238)^(7))","v":418344.24}]
[311,{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,4,FALSE)","v":88.665711252653921},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,7,FALSE)","v":471},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},13783,{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,10,FALSE)","v":41761.550000000003},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,11,FALSE)","v":501138.6},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D239=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D239,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":164757.89589041093},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I239)^(2))","v":557779.79026499996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I239)^(3))","v":588457.67872957489},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I239)^(4))","v":620822.85105970153},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I239)^(5))","v":654968.10786798503},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I239)^(6))","v":690991.35380072426},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I239)^(7))","v":728995.87825976394}]
[313,{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,4,FALSE)","v":194.83163145539905},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,7,FALSE)","v":7668},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},53169.37,{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,10,FALSE)","v":1493968.95},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,11,FALSE)","v":17927627.399999999},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-07-01"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-06-30"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D240=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D240,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5894014.4876712319},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I240)^(2))","v":21692429.154000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I240)^(3))","v":23861672.069400005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I240)^(4))","v":26247839.276340004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I240)^(5))","v":28872623.203974009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I240)^(6))","v":31759885.524371412},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I240)^(7))","v":34935874.076808557}]
[314,{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,4,FALSE)","v":90.500006560603566},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,7,FALSE)","v":609.70000000000005},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,9,FALSE)","v":0},149734.87,{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,10,FALSE)","v":55177.853999999999},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,11,FALSE)","v":662134.24800000002},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-05"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D241=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D241,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":217687.97194520547},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I241)^(2))","v":662134.24800000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I241)^(3))","v":662134.24800000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I241)^(4))","v":662134.24800000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I241)^(5))","v":662134.24800000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I241)^(6))","v":662134.24800000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I241)^(7))","v":662134.24800000002}]
[315,{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,4,FALSE)","v":108.8133267846847},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,7,FALSE)","v":468.29},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},39742.78,{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,10,FALSE)","v":50956.192799999997},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,11,FALSE)","v":611474.31359999999},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-06"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D242=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D242,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":201032.65104657534},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I242)^(2))","v":680586.19789463992},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I242)^(3))","v":718018.43877884513},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I242)^(4))","v":757509.45291168161},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I242)^(5))","v":799172.47282182402},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I242)^(6))","v":843126.95882702433},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I242)^(7))","v":889498.94156251056}]
[316,{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,4,FALSE)","v":94.404717607973424},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,7,FALSE)","v":602},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,9,FALSE)","v":0},46791.83,{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,10,FALSE)","v":56831.64},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,11,FALSE)","v":681979.68},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D243=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D243,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":224212.49753424659},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I243)^(2))","v":681979.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I243)^(3))","v":681979.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I243)^(4))","v":681979.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I243)^(5))","v":681979.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I243)^(6))","v":681979.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I243)^(7))","v":681979.68}]
[317,{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,4,FALSE)","v":95.1},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,7,FALSE)","v":560},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,9,FALSE)","v":0},1575863.19,{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,10,FALSE)","v":53256},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,11,FALSE)","v":639072},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-05"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-04"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D244=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D244,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":210105.86301369863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I244)^(2))","v":639072},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I244)^(3))","v":639072},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I244)^(4))","v":639072},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I244)^(5))","v":639072},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I244)^(6))","v":639072},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I244)^(7))","v":639072}]
[320,{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,4,FALSE)","v":90.5},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,7,FALSE)","v":93},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,9,FALSE)","v":0},61689.45,{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,10,FALSE)","v":8416.5},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,11,FALSE)","v":100998},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D245=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D245,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":33204.821917808214},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I245)^(2))","v":100998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I245)^(3))","v":100998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I245)^(4))","v":100998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I245)^(5))","v":100998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I245)^(6))","v":100998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I245)^(7))","v":100998}]
[323,{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,4,FALSE)","v":160.029166},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},55957.53,{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,10,FALSE)","v":800145.83},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,11,FALSE)","v":9601749.9600000009},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-08-01"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D246=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D246,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3156739.7128767124},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I246)^(2))","v":11199481.153344002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I246)^(3))","v":12095439.645611523},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I246)^(4))","v":13063074.817260446},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I246)^(5))","v":14108120.802641282},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I246)^(6))","v":15236770.466852585},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I246)^(7))","v":16455712.104200793}]
[324,{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,4,FALSE)","v":98.916055555555559},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,7,FALSE)","v":180},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,9,FALSE)","v":0},63261,{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,10,FALSE)","v":17804.89},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,11,FALSE)","v":213658.68},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-15"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-14"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D247=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D247,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":70243.949589041091},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I247)^(2))","v":213658.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I247)^(3))","v":213658.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I247)^(4))","v":213658.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I247)^(5))","v":213658.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I247)^(6))","v":213658.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I247)^(7))","v":213658.68}]
[325,{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,4,FALSE)","v":85.366304347826087},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},59236.800000000003,{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,10,FALSE)","v":19634.25},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,11,FALSE)","v":235611},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-10"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D248=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D248,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":77461.150684931505},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I248)^(2))","v":262240.93327499996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I248)^(3))","v":276664.18460512493},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I248)^(4))","v":291880.7147584068},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I248)^(5))","v":307934.1540701192},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I248)^(6))","v":324870.53254397574},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I248)^(7))","v":342738.41183389438}]
[327,{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,4,FALSE)","v":146.80972875226041},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,7,FALSE)","v":1659},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,9,FALSE)","v":0},9409.74,{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,10,FALSE)","v":243557.34},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,11,FALSE)","v":2922688.08},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D249=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D249,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":960883.75232876709},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I249)^(2))","v":2922688.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I249)^(3))","v":2922688.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I249)^(4))","v":2922688.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I249)^(5))","v":2922688.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I249)^(6))","v":2922688.08},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I249)^(7))","v":2922688.08}]
[328,{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,4,FALSE)","v":66.000030939796318},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,7,FALSE)","v":155.13999999999999},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,9,FALSE)","v":0},853545.83,{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,10,FALSE)","v":10239.2448},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,11,FALSE)","v":122870.9376},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D250=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D250,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":40395.92469041096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I250)^(2))","v":122870.9376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I250)^(3))","v":122870.9376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I250)^(4))","v":122870.9376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I250)^(5))","v":122870.9376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I250)^(6))","v":122870.9376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I250)^(7))","v":122870.9376}]
[329,{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,4,FALSE)","v":120.61767898383371},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,7,FALSE)","v":1732},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},19727.29,{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,10,FALSE)","v":208909.82},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,11,FALSE)","v":2506917.84},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-11"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D251=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D251,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":824192.16657534242},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I251)^(2))","v":2924068.9685760001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I251)^(3))","v":3157994.4860620801},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I251)^(4))","v":3410634.0449470468},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I251)^(5))","v":3683484.7685428108},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I251)^(6))","v":3978163.5500262361},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I251)^(7))","v":4296416.6340283351}]
[330,{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,4,FALSE)","v":92.003156443005338},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,7,FALSE)","v":1000.62},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,9,FALSE)","v":0},22090.65,{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,10,FALSE)","v":92060.198399999994},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,11,FALSE)","v":1104722.3807999999},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-10"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-04"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D252=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D252,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":363196.39916712325},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I252)^(2))","v":1104722.3807999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I252)^(3))","v":1104722.3807999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I252)^(4))","v":1104722.3807999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I252)^(5))","v":1104722.3807999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I252)^(6))","v":1104722.3807999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I252)^(7))","v":1104722.3807999999}]
[331,{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,4,FALSE)","v":48.866843508224434},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,7,FALSE)","v":153.81},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,9,FALSE)","v":0},261275.46,{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,10,FALSE)","v":7516.2092000000002},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,11,FALSE)","v":90194.510399999999},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-02"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D253=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D253,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":29652.989720547943},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I253)^(2))","v":90194.510399999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I253)^(3))","v":90194.510399999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I253)^(4))","v":90194.510399999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I253)^(5))","v":90194.510399999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I253)^(6))","v":90194.510399999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I253)^(7))","v":90194.510399999999}]
[332,{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,4,FALSE)","v":183.94182680618789},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,7,FALSE)","v":12585.9},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},11896.14,{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,10,FALSE)","v":2315073.4380000001},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,11,FALSE)","v":27780881.256000001},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-10"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-09"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D254=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D254,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":9133440.4129315075},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I254)^(2))","v":33614866.31976001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I254)^(3))","v":36976352.951736011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I254)^(4))","v":40673988.246909611},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I254)^(5))","v":44741387.071600579},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I254)^(6))","v":49215525.778760642},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I254)^(7))","v":54137078.35663671}]
[334,{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,4,FALSE)","v":92.15},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,9,FALSE)","v":0},227407.58,{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,10,FALSE)","v":25802},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,11,FALSE)","v":309624},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D255=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D255,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":101794.19178082192},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I255)^(2))","v":309624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I255)^(3))","v":309624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I255)^(4))","v":309624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I255)^(5))","v":309624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I255)^(6))","v":309624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I255)^(7))","v":309624}]
[335,{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,4,FALSE)","v":67.221192170818512},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,7,FALSE)","v":562},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},102746.82,{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,10,FALSE)","v":37778.31},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,11,FALSE)","v":453339.72},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-11"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D256=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D256,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":149043.19561643834},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I256)^(2))","v":504578.44185299991},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I256)^(3))","v":532330.25615491485},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I256)^(4))","v":561608.42024343519},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I256)^(5))","v":592496.88335682405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I256)^(6))","v":625084.21194144944},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I256)^(7))","v":659463.84359822911}]
[336,{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,4,FALSE)","v":91.033647058823533},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,7,FALSE)","v":340},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,9,FALSE)","v":0},9158.9,{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,10,FALSE)","v":30951.439999999999},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,11,FALSE)","v":371417.28},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D257=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D257,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":122109.7906849315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I257)^(2))","v":371417.28},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I257)^(3))","v":371417.28},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I257)^(4))","v":371417.28},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I257)^(5))","v":371417.28},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I257)^(6))","v":371417.28},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I257)^(7))","v":371417.28}]
[342,{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,4,FALSE)","v":91.552376662540425},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,7,FALSE)","v":1833.79},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,9,FALSE)","v":0},2449490.85,{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,10,FALSE)","v":167887.8328},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,11,FALSE)","v":2014653.9935999999},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D258=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D258,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":662351.99789589038},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I258)^(2))","v":2014653.9935999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I258)^(3))","v":2014653.9935999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I258)^(4))","v":2014653.9935999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I258)^(5))","v":2014653.9935999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I258)^(6))","v":2014653.9935999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I258)^(7))","v":2014653.9935999999}]
[343,{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,4,FALSE)","v":29.938331053351575},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,7,FALSE)","v":14.62},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,9,FALSE)","v":0},28792.400000000001,{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,10,FALSE)","v":437.69839999999999},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,11,FALSE)","v":5252.3807999999999},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-04-30"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D259=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D259,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1726.8101260273972},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I259)^(2))","v":5252.3807999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I259)^(3))","v":5252.3807999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I259)^(4))","v":5252.3807999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I259)^(5))","v":5252.3807999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I259)^(6))","v":5252.3807999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I259)^(7))","v":5252.3807999999999}]
[344,{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,4,FALSE)","v":178.50018660395963},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,7,FALSE)","v":13183},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},43780.47,{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,10,FALSE)","v":2353167.96},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,11,FALSE)","v":28238015.52},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-03-01"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D260=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D260,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":9283731.1298630126},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I260)^(2))","v":33549586.239312004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I260)^(3))","v":36569049.000850089},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I260)^(4))","v":39860263.410926595},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I260)^(5))","v":43447687.11790999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I260)^(6))","v":47357978.958521895},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I260)^(7))","v":51620197.064788863}]
[346,{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,4,FALSE)","v":69.72},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,7,FALSE)","v":536},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,9,FALSE)","v":0},34582.639999999999,{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,10,FALSE)","v":37369.919999999998},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,11,FALSE)","v":448439.03999999998},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-16"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-11-15"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D261=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D261,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":147432.01315068491},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I261)^(2))","v":448439.03999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I261)^(3))","v":448439.03999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I261)^(4))","v":448439.03999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I261)^(5))","v":448439.03999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I261)^(6))","v":448439.03999999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I261)^(7))","v":448439.03999999998}]
[347,{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,4,FALSE)","v":90.32},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,7,FALSE)","v":516},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,9,FALSE)","v":0},187472.71,{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,10,FALSE)","v":46605.120000000003},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,11,FALSE)","v":559261.43999999994},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D262=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D262,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":183866.77479452052},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I262)^(2))","v":559261.43999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I262)^(3))","v":559261.43999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I262)^(4))","v":559261.43999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I262)^(5))","v":559261.43999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I262)^(6))","v":559261.43999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I262)^(7))","v":559261.43999999994}]
[349,{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,4,FALSE)","v":91.162807228915668},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,7,FALSE)","v":830},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,9,FALSE)","v":0},593.84,{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,10,FALSE)","v":75665.13},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,11,FALSE)","v":907981.56},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D263=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D263,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":298514.48547945207},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I263)^(2))","v":907981.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I263)^(3))","v":907981.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I263)^(4))","v":907981.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I263)^(5))","v":907981.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I263)^(6))","v":907981.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I263)^(7))","v":907981.56}]
[351,{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,4,FALSE)","v":247.88724241316271},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,7,FALSE)","v":13675},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},2493962.4,{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,10,FALSE)","v":3389858.04},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,11,FALSE)","v":40678296.479999997},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D264=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D264,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":13373686.513972601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I264)^(2))","v":48329884.047888003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I264)^(3))","v":52679573.612197921},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I264)^(4))","v":57420735.237295739},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I264)^(5))","v":62588601.408652365},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I264)^(6))","v":68221575.535431087},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I264)^(7))","v":74361517.333619878}]
[352,{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,4,FALSE)","v":68.990940921599631},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,7,FALSE)","v":512.37},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},43094.400000000001,{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,10,FALSE)","v":35348.888400000003},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,11,FALSE)","v":424186.66080000001},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-10-13"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-10-12"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D265=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D265,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":139458.62820821916},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I265)^(2))","v":494771.32115712005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I265)^(3))","v":534353.02684968966},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I265)^(4))","v":577101.26899766491},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I265)^(5))","v":623269.37051747809},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I265)^(6))","v":673130.92015887646},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I265)^(7))","v":726981.39377158659}]
[353,{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,4,FALSE)","v":72.270057273768614},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,7,FALSE)","v":87.3},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,9,FALSE)","v":0},52116,{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,10,FALSE)","v":6309.1760000000004},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,11,FALSE)","v":75710.111999999994},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-11-30"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D266=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D266,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":24890.995726027395},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I266)^(2))","v":75710.111999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I266)^(3))","v":75710.111999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I266)^(4))","v":75710.111999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I266)^(5))","v":75710.111999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I266)^(6))","v":75710.111999999994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I266)^(7))","v":75710.111999999994}]
[354,{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,4,FALSE)","v":207.5517736385398},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,7,FALSE)","v":13368},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},84529.53,{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,10,FALSE)","v":2774552.11},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,11,FALSE)","v":33294625.32},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-05-01"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D267=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D267,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":10946178.18739726},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I267)^(2))","v":39557344.342692003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I267)^(3))","v":43117505.333534285},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I267)^(4))","v":46998080.813552372},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I267)^(5))","v":51227908.086772092},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I267)^(6))","v":55838419.814581588},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I267)^(7))","v":60863877.597893924}]
[355,{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,4,FALSE)","v":90.5},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,7,FALSE)","v":453},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,9,FALSE)","v":0},3535907.04,{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,10,FALSE)","v":40996.5},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,11,FALSE)","v":491958},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D268=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D268,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":161739.61643835614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I268)^(2))","v":491958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I268)^(3))","v":491958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I268)^(4))","v":491958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I268)^(5))","v":491958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I268)^(6))","v":491958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I268)^(7))","v":491958}]
[356,{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,4,FALSE)","v":180.50940824468086},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,7,FALSE)","v":1504},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},40821,{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,10,FALSE)","v":271486.15000000002},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,11,FALSE)","v":3257833.8},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-12-19"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-18"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D269=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D269,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1071068.6465753424},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I269)^(2))","v":3870632.3377800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I269)^(3))","v":4218989.2481802003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I269)^(4))","v":4598698.2805164186},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I269)^(5))","v":5012581.1257628966},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I269)^(6))","v":5463713.4270815579},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I269)^(7))","v":5955447.6355188983}]
[357,{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,4,FALSE)","v":76.165502958579879},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,7,FALSE)","v":845},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,9,FALSE)","v":0},7241.54,{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,10,FALSE)","v":64359.85},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,11,FALSE)","v":772318.2},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D270=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D270,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":253912.83287671229},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I270)^(2))","v":772318.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I270)^(3))","v":772318.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I270)^(4))","v":772318.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I270)^(5))","v":772318.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I270)^(6))","v":772318.2},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I270)^(7))","v":772318.2}]
[358,{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,4,FALSE)","v":122.70000560067207},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,7,FALSE)","v":714.2},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,9,FALSE)","v":0},2917322.35,{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,10,FALSE)","v":87632.343999999997},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,11,FALSE)","v":1051588.128},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D271=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D271,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":345727.60372602736},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I271)^(2))","v":1051588.128},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I271)^(3))","v":1051588.128},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I271)^(4))","v":1051588.128},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I271)^(5))","v":1051588.128},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I271)^(6))","v":1051588.128},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I271)^(7))","v":1051588.128}]
[359,{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,4,FALSE)","v":95.18315654952076},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,7,FALSE)","v":1565},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,9,FALSE)","v":0},45834.54,{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,10,FALSE)","v":148961.64000000001},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,11,FALSE)","v":1787539.68},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D272=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D272,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":587684.27835616434},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I272)^(2))","v":1787539.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I272)^(3))","v":1787539.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I272)^(4))","v":1787539.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I272)^(5))","v":1787539.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I272)^(6))","v":1787539.68},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I272)^(7))","v":1787539.68}]
[360,{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,4,FALSE)","v":88.162105263157898},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,7,FALSE)","v":1900},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,9,FALSE)","v":0},287548.87,{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,10,FALSE)","v":167508},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,11,FALSE)","v":2010096},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D273=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D273,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":660853.47945205471},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I273)^(2))","v":2010096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I273)^(3))","v":2010096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I273)^(4))","v":2010096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I273)^(5))","v":2010096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I273)^(6))","v":2010096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I273)^(7))","v":2010096}]
[361,{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,4,FALSE)","v":94.009615987460819},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},73384.45,{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,10,FALSE)","v":71973.762000000002},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,11,FALSE)","v":863685.14399999997},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-03-03"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-02-03"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D274=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D274,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":283951.28021917806},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I274)^(2))","v":1007402.3519616},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I274)^(3))","v":1087994.5401185281},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I274)^(4))","v":1175034.1033280105},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I274)^(5))","v":1269036.8315942513},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I274)^(6))","v":1370559.7781217915},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I274)^(7))","v":1480204.5603715349}]
[363,{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,4,FALSE)","v":91.420709751689429},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,7,FALSE)","v":3413.87},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,9,FALSE)","v":0},95260,{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,10,FALSE)","v":312098.41840000002},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,11,FALSE)","v":3745181.0208000001},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D275=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D275,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1231292.3903999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I275)^(2))","v":3745181.0208000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I275)^(3))","v":3745181.0208000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I275)^(4))","v":3745181.0208000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I275)^(5))","v":3745181.0208000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I275)^(6))","v":3745181.0208000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I275)^(7))","v":3745181.0208000001}]
[365,{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,4,FALSE)","v":88.782382445141067},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},165675.84,{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,10,FALSE)","v":67971.792000000001},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,11,FALSE)","v":815661.50399999996},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-11"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-04"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D276=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D276,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":268162.68624657532},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I276)^(2))","v":951387.57826560002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I276)^(3))","v":1027498.584526848},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I276)^(4))","v":1109698.4712889961},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I276)^(5))","v":1198474.3489921158},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I276)^(6))","v":1294352.296911485},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I276)^(7))","v":1397900.4806644039}]
[366,{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,4,FALSE)","v":92.474094827586214},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,7,FALSE)","v":204.16},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},187800,{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,10,FALSE)","v":18879.511200000001},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,11,FALSE)","v":226554.13440000001},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-06-01"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D277=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D277,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":74483.55103561643},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I277)^(2))","v":264252.74236416002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I277)^(3))","v":285392.96175329282},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I277)^(4))","v":308224.39869355632},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I277)^(5))","v":332882.35058904078},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I277)^(6))","v":359512.93863616412},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I277)^(7))","v":388273.97372705728}]
[367,{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,4,FALSE)","v":92.953383439408952},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,7,FALSE)","v":312.67},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},80150.37,{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,10,FALSE)","v":29063.734400000001},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,11,FALSE)","v":348764.81280000001},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-12"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D278=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D278,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":114662.40420821917},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I278)^(2))","v":388183.95576672},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I278)^(3))","v":409534.07333388954},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I278)^(4))","v":432058.44736725348},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I278)^(5))","v":455821.66197245236},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I278)^(6))","v":480891.85338093725},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I278)^(7))","v":507340.90531688876}]
[368,{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,4,FALSE)","v":91.9200038622714},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,7,FALSE)","v":517.83000000000004},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,9,FALSE)","v":0},348558.55,{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,10,FALSE)","v":47598.935599999997},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,11,FALSE)","v":571187.22719999996},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-13"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-04"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D279=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D279,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":187787.58154520547},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I279)^(2))","v":571187.22719999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I279)^(3))","v":571187.22719999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I279)^(4))","v":571187.22719999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I279)^(5))","v":571187.22719999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I279)^(6))","v":571187.22719999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I279)^(7))","v":571187.22719999996}]
[369,{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,4,FALSE)","v":64.967885218950826},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,7,FALSE)","v":200.73},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,9,FALSE)","v":0},76148.399999999994,{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,10,FALSE)","v":13041.0036},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,11,FALSE)","v":156492.04319999999},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-10"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D280=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D280,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":51449.438860273964},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I280)^(2))","v":156492.04319999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I280)^(3))","v":156492.04319999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I280)^(4))","v":156492.04319999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I280)^(5))","v":156492.04319999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I280)^(6))","v":156492.04319999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I280)^(7))","v":156492.04319999999}]
[371,{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,4,FALSE)","v":126.73385525204166},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,7,FALSE)","v":710.2},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},21059.94,{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,10,FALSE)","v":90006.384000000005},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,11,FALSE)","v":1080076.608},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D281=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D281,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":355093.67934246571},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I281)^(2))","v":1259801.3555712001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I281)^(3))","v":1360585.4640168962},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I281)^(4))","v":1469432.3011382481},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I281)^(5))","v":1586986.8852293079},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I281)^(6))","v":1713945.8360476526},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I281)^(7))","v":1851061.5029314649}]
[372,{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,4,FALSE)","v":118.36799999999999},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,7,FALSE)","v":900},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,9,FALSE)","v":0},32403.05,{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,10,FALSE)","v":106531.2},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,11,FALSE)","v":1278374.3999999999},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D282=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D282,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":420287.47397260269},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I282)^(2))","v":1278374.3999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I282)^(3))","v":1278374.3999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I282)^(4))","v":1278374.3999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I282)^(5))","v":1278374.3999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I282)^(6))","v":1278374.3999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I282)^(7))","v":1278374.3999999999}]
[373,{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,4,FALSE)","v":107.39485000000001},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,7,FALSE)","v":800},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,9,FALSE)","v":0},53129.36,{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,10,FALSE)","v":85915.88},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,11,FALSE)","v":1030990.56},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D283=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D283,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":338955.8005479452},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I283)^(2))","v":1030990.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I283)^(3))","v":1030990.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I283)^(4))","v":1030990.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I283)^(5))","v":1030990.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I283)^(6))","v":1030990.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I283)^(7))","v":1030990.56}]
[374,{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,4,FALSE)","v":126.65023255813954},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,7,FALSE)","v":430},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,9,FALSE)","v":0},15184.8,{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,10,FALSE)","v":54459.6},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,11,FALSE)","v":653515.19999999995},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-06"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-30"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D284=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D284,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":214854.31232876709},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I284)^(2))","v":653515.19999999995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I284)^(3))","v":653515.19999999995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I284)^(4))","v":653515.19999999995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I284)^(5))","v":653515.19999999995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I284)^(6))","v":653515.19999999995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I284)^(7))","v":653515.19999999995}]
[375,{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,4,FALSE)","v":70.92},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},97591.32,{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,10,FALSE)","v":54296.351999999999},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,11,FALSE)","v":651556.22400000005},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-01-12"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-30"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D285=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D285,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":214210.26542465753},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I285)^(2))","v":759975.17967360013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I285)^(3))","v":820773.19404748816},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I285)^(4))","v":886435.04957128735},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I285)^(5))","v":957349.85353699024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I285)^(6))","v":1033937.8418199497},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I285)^(7))","v":1116652.8691655456}]
[376,{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,4,FALSE)","v":234.121365508596},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,7,FALSE)","v":11168},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},116143.2,{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,10,FALSE)","v":2614667.41},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,11,FALSE)","v":31376008.920000002},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-08-01"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D286=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D286,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":10315400.192876711},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I286)^(2))","v":36596976.804288007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I286)^(3))","v":39524734.948631048},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I286)^(4))","v":42686713.744521536},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I286)^(5))","v":46101650.844083257},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I286)^(6))","v":49789782.911609925},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I286)^(7))","v":53772965.544538721}]
[385,{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,4,FALSE)","v":136.13980198019803},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},94459.88,{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,10,FALSE)","v":27500.240000000002},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,11,FALSE)","v":330002.88},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-07-01"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D287=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D287,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":108494.09753424657},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I287)^(2))","v":384915.35923200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I287)^(3))","v":415708.58797056007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I287)^(4))","v":448965.27500820492},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I287)^(5))","v":484882.49700886128},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I287)^(6))","v":523673.09676957026},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I287)^(7))","v":565566.94451113592}]
[386,{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,4,FALSE)","v":76.236980198019808},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},59052,{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,10,FALSE)","v":15399.87},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,11,FALSE)","v":184798.44},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D288=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D288,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":60755.65150684931},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I288)^(2))","v":223606.11240000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I288)^(3))","v":245966.72364000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I288)^(4))","v":270563.3960040001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I288)^(5))","v":297619.73560440011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I288)^(6))","v":327381.70916484017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I288)^(7))","v":360119.8800813242}]
[387,{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,4,FALSE)","v":26.618926174496643},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,7,FALSE)","v":298},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},62472.959999999999,{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,10,FALSE)","v":7932.44},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,11,FALSE)","v":95189.28},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D289=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D289,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":31295.105753424654},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I289)^(2))","v":115179.02880000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I289)^(3))","v":126696.93168000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I289)^(4))","v":139366.62484800004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I289)^(5))","v":153303.28733280004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I289)^(6))","v":168633.61606608008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I289)^(7))","v":185496.97767268811}]
[388,{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,4,FALSE)","v":84.318888888888893},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,7,FALSE)","v":198},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},2733941.65,{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,10,FALSE)","v":16695.14},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,11,FALSE)","v":200341.68},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D290=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D290,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":65865.757808219176},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I290)^(2))","v":242413.43280000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I290)^(3))","v":266654.7760800001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I290)^(4))","v":293320.25368800008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I290)^(5))","v":322652.27905680012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I290)^(6))","v":354917.50696248014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I290)^(7))","v":390409.25765872822}]
[391,{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,4,FALSE)","v":149.51106918238995},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,7,FALSE)","v":318},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},29342.48,{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,10,FALSE)","v":47544.52},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,11,FALSE)","v":570534.24},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D291=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D291,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":187572.90082191781},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I291)^(2))","v":690346.43040000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I291)^(3))","v":759381.07344000018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I291)^(4))","v":835319.1807840002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I291)^(5))","v":918851.09886240028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I291)^(6))","v":1010736.2087486405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I291)^(7))","v":1111809.8296235048}]
[392,{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,4,FALSE)","v":145.11625040203504},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,7,FALSE)","v":1026.03},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},17242.11,{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,10,FALSE)","v":148893.62640000001},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,11,FALSE)","v":1786723.5168000001},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D292=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D292,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":587415.95072876709},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I292)^(2))","v":1969862.6772720001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I292)^(3))","v":2068355.8111356003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I292)^(4))","v":2171773.6016923799},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I292)^(5))","v":2280362.2817769996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I292)^(6))","v":2394380.3958658492},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I292)^(7))","v":2514099.4156591422}]
[394,{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,4,FALSE)","v":169.43074468085106},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,7,FALSE)","v":188},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},10650.2,{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,10,FALSE)","v":31852.98},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,11,FALSE)","v":382235.76},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D293=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D293,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":125666.55123287671},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I293)^(2))","v":462505.26960000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I293)^(3))","v":508755.79656000016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I293)^(4))","v":559631.37621600018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I293)^(5))","v":615594.51383760024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I293)^(6))","v":677153.96522136033},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I293)^(7))","v":744869.3617434965}]
[395,{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,4,FALSE)","v":122.58812603648424},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,7,FALSE)","v":1206},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},18500.900000000001,{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,10,FALSE)","v":147841.28},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,11,FALSE)","v":1774095.3600000001},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D294=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D294,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":583264.22794520552},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I294)^(2))","v":2146655.3856000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I294)^(3))","v":2361320.9241600009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I294)^(4))","v":2597453.016576001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I294)^(5))","v":2857198.3182336013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I294)^(6))","v":3142918.1500569615},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I294)^(7))","v":3457209.9650626583}]
[397,{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,4,FALSE)","v":146.8353119266055},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,7,FALSE)","v":1090},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},50444.68,{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,10,FALSE)","v":160050.49},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,11,FALSE)","v":1920605.88},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D295=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D295,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":631432.07013698621},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I295)^(2))","v":2260985.2570829997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I295)^(3))","v":2453169.0039350549},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I295)^(4))","v":2661688.369269534},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I295)^(5))","v":2887931.8806574447},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I295)^(6))","v":3133406.0905133272},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I295)^(7))","v":3399745.6082069604}]
[398,{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,4,FALSE)","v":226.69834782608694},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},158251.01999999999,{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,10,FALSE)","v":52140.62},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,11,FALSE)","v":625687.43999999994},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D296=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D296,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":205705.45972602736},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I296)^(2))","v":757081.80240000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I296)^(3))","v":832789.98264000018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I296)^(4))","v":916068.98090400011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I296)^(5))","v":1007675.8789944003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I296)^(6))","v":1108443.4668938403},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I296)^(7))","v":1219287.8135832245}]
[399,{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,4,FALSE)","v":224.55033333333333},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},33567.54,{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,10,FALSE)","v":67365.100000000006},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,11,FALSE)","v":808381.2},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D297=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D297,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":265769.1616438356},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I297)^(2))","v":978141.25200000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I297)^(3))","v":1075955.3772000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I297)^(4))","v":1183550.9149200004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I297)^(5))","v":1301906.0064120004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I297)^(6))","v":1432096.6070532005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I297)^(7))","v":1575306.2677585208}]
[402,{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,4,FALSE)","v":140.90684027777777},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,7,FALSE)","v":288},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},158840,{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,10,FALSE)","v":40581.17},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,11,FALSE)","v":486974.04},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D298=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D298,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":160101.05424657534},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I298)^(2))","v":589238.58840000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I298)^(3))","v":648162.44724000013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I298)^(4))","v":712978.69196400011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I298)^(5))","v":784276.56116040028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I298)^(6))","v":862704.21727644035},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I298)^(7))","v":948974.63900408451}]
[403,{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,4,FALSE)","v":146.25136684401281},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,7,FALSE)","v":1981.06},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},169991.29,{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,10,FALSE)","v":289732.7328},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,11,FALSE)","v":3476792.7936},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D299=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D299,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1143055.1650191781},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I299)^(2))","v":4055331.1144550405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I299)^(3))","v":4379757.6036114441},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I299)^(4))","v":4730138.21190036},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I299)^(5))","v":5108549.2688523885},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I299)^(6))","v":5517233.2103605801},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I299)^(7))","v":5958611.8671894269}]
[404,{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,4,FALSE)","v":209.18569392812887},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,7,FALSE)","v":1614},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},54238.22,{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,10,FALSE)","v":337625.71},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,11,FALSE)","v":4051508.52},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D300=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D300,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1332002.8010958903},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I300)^(2))","v":4813597.2726120008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I300)^(3))","v":5246821.0271470807},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I300)^(4))","v":5719034.9195903186},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I300)^(5))","v":6233748.062353448},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I300)^(6))","v":6794785.3879652582},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I300)^(7))","v":7406316.0728821317}]
[406,{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,4,FALSE)","v":280.49534430634867},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,7,FALSE)","v":2977},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},70101.100000000006,{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,10,FALSE)","v":835034.64},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,11,FALSE)","v":10020415.68},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-01"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-10-31"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D301=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D301,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3294383.2372602737},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I301)^(2))","v":12124702.972800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I301)^(3))","v":13337173.270080004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I301)^(4))","v":14670890.597088004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I301)^(5))","v":16137979.656796806},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I301)^(6))","v":17751777.622476488},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I301)^(7))","v":19526955.38472414}]
[408,{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,4,FALSE)","v":351.73325775656326},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,7,FALSE)","v":1676},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},43207.73,{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,10,FALSE)","v":589504.93999999994},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,11,FALSE)","v":7074059.2800000003},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-11-01"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D302=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D302,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2325718.1194520546},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I302)^(2))","v":8559611.7288000025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I302)^(3))","v":9415572.9016800039},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I302)^(4))","v":10357130.191848002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I302)^(5))","v":11392843.211032804},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I302)^(6))","v":12532127.532136086},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I302)^(7))","v":13785340.285349697}]
[409,{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,4,FALSE)","v":397.74738000000002},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},307800,{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,10,FALSE)","v":397747.38},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,11,FALSE)","v":4772968.5599999996},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-11-01"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D303=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D303,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1569195.1430136985},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I303)^(2))","v":5775291.9576000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I303)^(3))","v":6352821.1533600017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I303)^(4))","v":6988103.2686960017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I303)^(5))","v":7686913.5955656022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I303)^(6))","v":8455604.9551221635},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I303)^(7))","v":9301165.4506343808}]
[410,{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,4,FALSE)","v":430.09276521333646},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,7,FALSE)","v":4289},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},352345.39,{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,10,FALSE)","v":1844667.87},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,11,FALSE)","v":22136014.440000001},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-07-01"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D304=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D304,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7277593.7884931508},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I304)^(2))","v":26784577.472400006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I304)^(3))","v":29463035.219640009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I304)^(4))","v":32409338.741604012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I304)^(5))","v":35650272.615764417},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I304)^(6))","v":39215299.877340861},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I304)^(7))","v":43136829.865074955}]
[413,{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,4,FALSE)","v":190.38},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,7,FALSE)","v":2615},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},862184.88,{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,10,FALSE)","v":497843.7},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,11,FALSE)","v":5974124.4000000004},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D305=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D305,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1964095.6931506849},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I305)^(2))","v":6968218.7001600014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I305)^(3))","v":7525676.1961728018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I305)^(4))","v":8127730.2918666266},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I305)^(5))","v":8777948.7152159568},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I305)^(6))","v":9480184.6124332342},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I305)^(7))","v":10238599.381427893}]
[414,{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,4,FALSE)","v":114.42755769230769},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,7,FALSE)","v":2600},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},604790.06000000006,{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,10,FALSE)","v":297511.65000000002},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,11,FALSE)","v":3570139.8},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D306=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D306,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1173744.5917808218},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I306)^(2))","v":4164211.0627200003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I306)^(3))","v":4497347.9477376007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I306)^(4))","v":4857135.7835566085},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I306)^(5))","v":5245706.6462411378},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I306)^(6))","v":5665363.1779404292},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I306)^(7))","v":6118592.232175664}]
[415,{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,4,FALSE)","v":215.46},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,7,FALSE)","v":2100},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},406867.38,{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,10,FALSE)","v":452466},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,11,FALSE)","v":5429592},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-12-01"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-11-30"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D307=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D307,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1785071.3424657534},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I307)^(2))","v":6333076.1088000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I307)^(3))","v":6839722.1975040007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I307)^(4))","v":7386899.973304322},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I307)^(5))","v":7977851.9711686671},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I307)^(6))","v":8616080.1288621612},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I307)^(7))","v":9305366.5391711351}]
[416,{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,4,FALSE)","v":236.92848000000001},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,7,FALSE)","v":3000},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1883783.55,{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,10,FALSE)","v":710785.44},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,11,FALSE)","v":8529425.2799999993},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-09-30"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D308=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D308,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2804194.6126027391},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I308)^(2))","v":9948721.6465920005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I308)^(3))","v":10744619.37831936},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I308)^(4))","v":11604188.928584911},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I308)^(5))","v":12532524.042871702},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I308)^(6))","v":13535125.966301441},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I308)^(7))","v":14617936.043605557}]
[417,{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,4,FALSE)","v":140.14039603960396},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},521692.5,{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,10,FALSE)","v":28308.36},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,11,FALSE)","v":339700.32},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-05-01"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D309=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D309,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":111682.29698630137},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I309)^(2))","v":396226.45324800006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I309)^(3))","v":427924.56950784009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I309)^(4))","v":462158.53506846732},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I309)^(5))","v":499131.21787394473},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I309)^(6))","v":539061.71530386037},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I309)^(7))","v":582186.65252816922}]
[418,{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,4,FALSE)","v":235.9948514851485},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},321223.65000000002,{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,10,FALSE)","v":47670.96},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,11,FALSE)","v":572051.52},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D310=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D310,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":188071.73260273974},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I310)^(2))","v":692182.33920000016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I310)^(3))","v":761400.57312000031},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I310)^(4))","v":837540.63043200027},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I310)^(5))","v":921294.69347520033},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I310)^(6))","v":1013424.1628227205},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I310)^(7))","v":1114766.5791049928}]
[419,{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,4,FALSE)","v":146.739375},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,7,FALSE)","v":256},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},471618,{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,10,FALSE)","v":37565.279999999999},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,11,FALSE)","v":450783.36},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D311=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D311,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":148202.74849315066},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I311)^(2))","v":545447.86560000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I311)^(3))","v":599992.65216000017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I311)^(4))","v":659991.9173760002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I311)^(5))","v":725991.10911360022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I311)^(6))","v":798590.22002496035},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I311)^(7))","v":878449.24202745652}]
[420,{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,4,FALSE)","v":152.10857142857142},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,7,FALSE)","v":140},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,9,FALSE)","v":0},738145.44,{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,10,FALSE)","v":21295.200000000001},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,11,FALSE)","v":255542.39999999999},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D312=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D312,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":84013.939726027384},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I312)^(2))","v":255542.39999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I312)^(3))","v":255542.39999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I312)^(4))","v":255542.39999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I312)^(5))","v":255542.39999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I312)^(6))","v":255542.39999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I312)^(7))","v":255542.39999999999}]
[425,{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,4,FALSE)","v":190.31454545454545},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,7,FALSE)","v":1254},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},30150.6,{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,10,FALSE)","v":238654.44},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,11,FALSE)","v":2863853.28},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-30"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D313=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D313,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":941540.80438356148},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I313)^(2))","v":3402544.0819680002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I313)^(3))","v":3708773.0493451203},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I313)^(4))","v":4042562.6237861812},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I313)^(5))","v":4406393.2599269385},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I313)^(6))","v":4802968.6533203628},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I313)^(7))","v":5235235.8321191957}]
[426,{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,4,FALSE)","v":117.45950495049505},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},49513.2,{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,10,FALSE)","v":23726.82},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,11,FALSE)","v":284721.84000000003},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D314=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D314,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":93607.180273972612},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I314)^(2))","v":344513.42640000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I314)^(3))","v":378964.76904000016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I314)^(4))","v":416861.24594400014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I314)^(5))","v":458547.3705384002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I314)^(6))","v":504402.10759224027},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I314)^(7))","v":554842.31835146435}]
[427,{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,4,FALSE)","v":69.78553505535055},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,7,FALSE)","v":1029.8},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},39900,{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,10,FALSE)","v":71865.144},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,11,FALSE)","v":862381.728},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D315=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D315,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":283522.75989041093},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I315)^(2))","v":1043481.8908800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I315)^(3))","v":1147830.0799680003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I315)^(4))","v":1262613.0879648004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I315)^(5))","v":1388874.3967612805},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I315)^(6))","v":1527761.8364374088},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I315)^(7))","v":1680538.0200811499}]
[428,{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,4,FALSE)","v":45.680724637681159},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,7,FALSE)","v":552},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},22572,{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,10,FALSE)","v":25215.759999999998},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,11,FALSE)","v":302589.12},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D316=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D316,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":99481.354520547931},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I316)^(2))","v":366132.83520000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I316)^(3))","v":402746.11872000014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I316)^(4))","v":443020.73059200012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I316)^(5))","v":487322.80365120014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I316)^(6))","v":536055.0840163203},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I316)^(7))","v":589660.59241795237}]
[429,{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,4,FALSE)","v":67.189597315436245},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,7,FALSE)","v":298},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},250090.92,{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,10,FALSE)","v":20022.5},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,11,FALSE)","v":240270},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D317=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D317,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":78992.876712328769},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I317)^(2))","v":280250.92800000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I317)^(3))","v":302671.00224000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I317)^(4))","v":326884.68241920008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I317)^(5))","v":353035.45701273606},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I317)^(6))","v":381278.29357375501},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I317)^(7))","v":411780.55705965543}]
[430,{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,4,FALSE)","v":97.144571428571425},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,7,FALSE)","v":350},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},25569.06,{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,10,FALSE)","v":34000.6},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,11,FALSE)","v":408007.2},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D318=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D318,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":134139.35342465754},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I318)^(2))","v":475899.59808000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I318)^(3))","v":513971.56592640007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I318)^(4))","v":555089.29120051209},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I318)^(5))","v":599496.43449655315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I318)^(6))","v":647456.14925627748},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I318)^(7))","v":699252.64119677967}]
[431,{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,4,FALSE)","v":149.29584158415841},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},81256.92,{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,10,FALSE)","v":30157.759999999998},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,11,FALSE)","v":361893.12},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D319=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D319,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":118978.56},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I319)^(2))","v":437890.67520000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I319)^(3))","v":481679.74272000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I319)^(4))","v":529847.71699200012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I319)^(5))","v":582832.48869120015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I319)^(6))","v":641115.7375603203},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I319)^(7))","v":705227.31131635245}]
[433,{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,4,FALSE)","v":110.88},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},30250,{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,10,FALSE)","v":33264},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,11,FALSE)","v":399168},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D320=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D320,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":131233.31506849313},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I320)^(2))","v":465589.55520000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I320)^(3))","v":502836.71961600007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I320)^(4))","v":543063.65718528011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I320)^(5))","v":586508.74976010248},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I320)^(6))","v":633429.44974091079},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I320)^(7))","v":684103.80572018365}]
[434,{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,4,FALSE)","v":223.80500000000001},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,7,FALSE)","v":1108},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},22740.26,{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,10,FALSE)","v":247975.94},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,11,FALSE)","v":2975711.28},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-01"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D321=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D321,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":978316.03726027382},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I321)^(2))","v":3600610.6488000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I321)^(3))","v":3960671.713680001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I321)^(4))","v":4356738.8850480011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I321)^(5))","v":4792412.7735528015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I321)^(6))","v":5271654.0509080822},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I321)^(7))","v":5798819.455998891}]
[435,{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,4,FALSE)","v":105.9345},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,7,FALSE)","v":200},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},37192.6,{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,10,FALSE)","v":21186.9},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,11,FALSE)","v":254242.8},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D322=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D322,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":83586.67397260273},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I322)^(2))","v":307633.78800000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I322)^(3))","v":338397.16680000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I322)^(4))","v":372236.88348000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I322)^(5))","v":409460.57182800013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I322)^(6))","v":450406.62901080021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I322)^(7))","v":495447.29191188031}]
[436,{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,4,FALSE)","v":196.27114043355326},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,7,FALSE)","v":1061},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},32000,{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,10,FALSE)","v":208243.68},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,11,FALSE)","v":2498924.16},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D323=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D323,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":821564.10739726026},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I323)^(2))","v":2914745.1402240004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I323)^(3))","v":3147924.7514419206},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I323)^(4))","v":3399758.7315572747},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I323)^(5))","v":3671739.4300818564},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I323)^(6))","v":3965478.5844884054},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I323)^(7))","v":4282716.8712474778}]
[437,{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,4,FALSE)","v":144.88},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,7,FALSE)","v":1226},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},36000,{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,10,FALSE)","v":177622.88},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,11,FALSE)","v":2131474.56},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D324=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D324,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":700758.75945205474},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I324)^(2))","v":2579084.2176000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I324)^(3))","v":2836992.6393600008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I324)^(4))","v":3120691.9032960008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I324)^(5))","v":3432761.0936256014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I324)^(6))","v":3776037.2029881617},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I324)^(7))","v":4153640.9232869786}]
[439,{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,4,FALSE)","v":95.339622641509436},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,7,FALSE)","v":530},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},258080.9,{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,10,FALSE)","v":50530},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,11,FALSE)","v":606360},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D325=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D325,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":199351.23287671231},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I325)^(2))","v":707258.30400000012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I325)^(3))","v":763838.9683200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I325)^(4))","v":824946.08578560024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I325)^(5))","v":890941.77264844824},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I325)^(6))","v":962217.11446032417},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I325)^(7))","v":1039194.4836171501}]
[440,{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,4,FALSE)","v":133.41107391304345},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,7,FALSE)","v":2300},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},23010.9,{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,10,FALSE)","v":306845.46999999997},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,11,FALSE)","v":3682145.64},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-12-01"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D326=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D326,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1210568.429589041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I326)^(2))","v":4294854.6744960006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I326)^(3))","v":4638443.0484556807},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I326)^(4))","v":5009518.4923321353},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I326)^(5))","v":5410279.9717187062},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I326)^(6))","v":5843102.3694562037},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I326)^(7))","v":6310550.5590126999}]
[445,{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,4,FALSE)","v":122.4170610687023},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,7,FALSE)","v":262},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},217920,{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,10,FALSE)","v":32073.27},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,11,FALSE)","v":384879.24},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D327=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D327,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":126535.64054794519},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I327)^(2))","v":465703.88040000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I327)^(3))","v":512274.26844000013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I327)^(4))","v":563501.69528400013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I327)^(5))","v":619851.86481240019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I327)^(6))","v":681837.05129364028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I327)^(7))","v":750020.75642300444}]
[446,{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,4,FALSE)","v":50.5625},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,7,FALSE)","v":384},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},188804,{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,10,FALSE)","v":19416},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,11,FALSE)","v":232992},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D328=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D328,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":76600.109589041094},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I328)^(2))","v":281920.32000000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I328)^(3))","v":310112.35200000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I328)^(4))","v":341123.58720000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I328)^(5))","v":375235.94592000014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I328)^(6))","v":412759.54051200021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I328)^(7))","v":454035.49456320028}]
[448,{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,4,FALSE)","v":252.11184615384616},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,7,FALSE)","v":130},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},50530,{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,10,FALSE)","v":32774.54},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,11,FALSE)","v":393294.48},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D329=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D329,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":129302.29479452054},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I329)^(2))","v":475886.32080000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I329)^(3))","v":523474.95288000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I329)^(4))","v":575822.44816800009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I329)^(5))","v":633404.6929848002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I329)^(6))","v":696745.16228328028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I329)^(7))","v":766419.67851160839}]
[449,{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,4,FALSE)","v":89.90087623220154},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,7,FALSE)","v":1826},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},310345.46999999997,{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,10,FALSE)","v":164159},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,11,FALSE)","v":1969908},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-02-01"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D330=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D330,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":647640.98630136985},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I330)^(2))","v":2383588.6800000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I330)^(3))","v":2621947.5480000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I330)^(4))","v":2884142.3028000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I330)^(5))","v":3172556.5330800009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I330)^(6))","v":3489812.1863880018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I330)^(7))","v":3838793.4050268023}]
[450,{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,4,FALSE)","v":106.2300846153846},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,7,FALSE)","v":1300},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},32625.27,{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,10,FALSE)","v":138099.10999999999},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,11,FALSE)","v":1657189.32},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-07-15"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-14"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D331=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D331,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":544829.36547945207},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I331)^(2))","v":2005199.0772000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I331)^(3))","v":2205718.9849200007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I331)^(4))","v":2426290.8834120007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I331)^(5))","v":2668919.971753201},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I331)^(6))","v":2935811.9689285215},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I331)^(7))","v":3229393.1658213739}]
[452,{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,4,FALSE)","v":94.699792960662521},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,7,FALSE)","v":483},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},19968,{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,10,FALSE)","v":45740},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,11,FALSE)","v":548880},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D332=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D332,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":180453.69863013699},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I332)^(2))","v":640213.6320000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I332)^(3))","v":691430.72256000014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I332)^(4))","v":746745.18036480015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I332)^(5))","v":806484.79479398415},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I332)^(6))","v":871003.57837750297},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I332)^(7))","v":940683.86464770325}]
[453,{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,4,FALSE)","v":54.127176684881604},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,7,FALSE)","v":549},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},32774.54,{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,10,FALSE)","v":29715.82},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,11,FALSE)","v":356589.84},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D333=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D333,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":117235.01589041096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I333)^(2))","v":408259.70781600004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I333)^(3))","v":436837.88736312004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I333)^(4))","v":467416.53947853844},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I333)^(5))","v":500135.69724203617},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I333)^(6))","v":535145.19604897872},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I333)^(7))","v":572605.35977240722}]
[454,{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,4,FALSE)","v":103.4074074074074},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,7,FALSE)","v":675},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},164159,{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,10,FALSE)","v":69800},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,11,FALSE)","v":837600},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D334=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D334,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":275375.34246575343},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I334)^(2))","v":976976.64000000013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I334)^(3))","v":1055134.7712000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I334)^(4))","v":1139545.5528960002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I334)^(5))","v":1230709.1971276803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I334)^(6))","v":1329165.9328978949},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I334)^(7))","v":1435499.2075297264}]
[455,{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,4,FALSE)","v":214.64411363636364},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,7,FALSE)","v":440},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},142787.81,{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,10,FALSE)","v":94443.41},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,11,FALSE)","v":1133320.92},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D335=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D335,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":372598.65863013692},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I335)^(2))","v":1321905.5210879999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I335)^(3))","v":1427657.9627750402},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I335)^(4))","v":1541870.5997970435},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I335)^(5))","v":1665220.2477808069},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I335)^(6))","v":1798437.8676032717},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I335)^(7))","v":1942312.8970115336}]
[456,{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,4,FALSE)","v":71.659609028979972},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,7,FALSE)","v":1779.16},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},45740,{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,10,FALSE)","v":127493.91},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,11,FALSE)","v":1529926.92},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D336=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D336,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":502989.67232876708},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I336)^(2))","v":1751613.3307079999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I336)^(3))","v":1874226.26385756},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I336)^(4))","v":2005422.1023275892},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I336)^(5))","v":2145801.6494905208},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I336)^(6))","v":2296007.7649548571},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I336)^(7))","v":2456728.3085016971}]
[457,{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,4,FALSE)","v":94.951808333333332},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,7,FALSE)","v":1200},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},35715.56,{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,10,FALSE)","v":113942.17},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,11,FALSE)","v":1367306.04},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D337=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D337,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":449525.27342465753},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I337)^(2))","v":1594825.7650560001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I337)^(3))","v":1722411.8262604803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I337)^(4))","v":1860204.7723613188},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I337)^(5))","v":2009021.1541502243},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I337)^(6))","v":2169742.8464822425},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I337)^(7))","v":2343322.2742008222}]
[458,{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,4,FALSE)","v":118.391485},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,7,FALSE)","v":2000},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},74250,{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,10,FALSE)","v":236782.97},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,11,FALSE)","v":2841395.64},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-10-01"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D338=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D338,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":934157.4706849315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I338)^(2))","v":3314203.8744960004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I338)^(3))","v":3579340.1844556807},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I338)^(4))","v":3865687.3992121355},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I338)^(5))","v":4174942.3911491064},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I338)^(6))","v":4508937.7824410349},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I338)^(7))","v":4869652.8050363185}]
[459,{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,4,FALSE)","v":78.039839999999998},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},97074.81,{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,10,FALSE)","v":19509.96},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,11,FALSE)","v":234119.52},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D339=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D339,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":76970.801095890405},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I339)^(2))","v":283284.61920000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I339)^(3))","v":311613.0811200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I339)^(4))","v":342774.3892320001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I339)^(5))","v":377051.82815520011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I339)^(6))","v":414757.01097072015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I339)^(7))","v":456232.71206779225}]
[461,{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,4,FALSE)","v":118.14560658578857},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,7,FALSE)","v":3462},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},130580.91,{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,10,FALSE)","v":409020.09},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,11,FALSE)","v":4908241.08},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D340=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D340,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1613668.3002739726},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I340)^(2))","v":5411335.7907000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I340)^(3))","v":5681902.5802350007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I340)^(4))","v":5965997.70924675},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I340)^(5))","v":6264297.5947090881},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I340)^(6))","v":6577512.4744445421},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I340)^(7))","v":6906388.0981667703}]
[462,{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,4,FALSE)","v":163.5259965635739},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,7,FALSE)","v":582},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},113942.17,{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,10,FALSE)","v":95172.13},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,11,FALSE)","v":1142065.56},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-15"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-14"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D341=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D341,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":375473.60876712331},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I341)^(2))","v":1332105.2691840001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I341)^(3))","v":1438673.6907187202},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I341)^(4))","v":1553767.5859762181},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I341)^(5))","v":1678068.9928543156},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I341)^(6))","v":1812314.5122826609},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I341)^(7))","v":1957299.6732652739}]
[465,{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,4,FALSE)","v":129.27891666666667},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},251106.97,{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,10,FALSE)","v":15513.47},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,11,FALSE)","v":186161.64},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D342=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D342,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":61203.826849315068},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I342)^(2))","v":225255.58440000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I342)^(3))","v":247781.1428400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I342)^(4))","v":272559.25712400011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I342)^(5))","v":299815.18283640011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I342)^(6))","v":329796.7011200402},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I342)^(7))","v":362776.37123204424}]
[469,{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,4,FALSE)","v":57.329463087248321},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,7,FALSE)","v":596},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},19509.96,{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,10,FALSE)","v":34168.36},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,11,FALSE)","v":410020.32},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-10-01"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D343=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D343,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":134801.2010958904},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I343)^(2))","v":452047.40280000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I343)^(3))","v":474649.77294000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I343)^(4))","v":498382.26158699999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I343)^(5))","v":523301.37466635008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I343)^(6))","v":549466.44339966751},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I343)^(7))","v":576939.76556965103}]
[470,{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,4,FALSE)","v":92.665952618453858},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,7,FALSE)","v":4010},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},413712.09,{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,10,FALSE)","v":371590.47},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,11,FALSE)","v":4459085.6399999997},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-08-31"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D344=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D344,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1466000.7583561642},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I344)^(2))","v":5201077.4904960003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I344)^(3))","v":5617163.6897356799},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I344)^(4))","v":6066536.7849145355},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I344)^(5))","v":6551859.727707698},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I344)^(6))","v":7076008.5059243152},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I344)^(7))","v":7642089.1863982603}]
[472,{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,4,FALSE)","v":80.969071428571425},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},95172.13,{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,10,FALSE)","v":22671.34},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,11,FALSE)","v":272056.08},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D345=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D345,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":89443.094794520555},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I345)^(2))","v":314394.80744999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I345)^(3))","v":337974.41800874996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I345)^(4))","v":363322.49935940624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I345)^(5))","v":390571.68681136169},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I345)^(6))","v":419864.56332221377},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I345)^(7))","v":451354.40557137987}]
[473,{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,4,FALSE)","v":115.83},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},15513.47,{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,10,FALSE)","v":46332},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,11,FALSE)","v":555984},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D346=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D346,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":182789.26027397258},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I346)^(2))","v":648499.73760000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I346)^(3))","v":700379.7166080001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I346)^(4))","v":756410.09393664019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I346)^(5))","v":816922.90145157138},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I346)^(6))","v":882276.73356769723},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I346)^(7))","v":952858.87225311296}]
[474,{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,4,FALSE)","v":100},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},39688.36,{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,10,FALSE)","v":23000},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,11,FALSE)","v":276000},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-30"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D347=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D347,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":90739.72602739725},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I347)^(2))","v":321926.40000000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I347)^(3))","v":347680.51200000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I347)^(4))","v":375494.95296000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I347)^(5))","v":405534.5491968001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I347)^(6))","v":437977.31313254416},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I347)^(7))","v":473015.49818314769}]
[476,{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,4,FALSE)","v":109.17693},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},383522.67,{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,10,FALSE)","v":109176.93},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,11,FALSE)","v":1310123.1599999999},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D348=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D348,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":430725.42246575339},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I348)^(2))","v":1528127.6538240002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I348)^(3))","v":1650377.8661299201},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I348)^(4))","v":1782408.0954203138},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I348)^(5))","v":1925000.743053939},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I348)^(6))","v":2079000.8024982545},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I348)^(7))","v":2245320.8666981147}]
[477,{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,4,FALSE)","v":54.683122222222217},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,7,FALSE)","v":900},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},22671.34,{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,10,FALSE)","v":49214.81},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,11,FALSE)","v":590577.72},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D349=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D349,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":194162.53808219175},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I349)^(2))","v":682486.37767499988},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I349)^(3))","v":733672.85600062483},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I349)^(4))","v":788698.32020067179},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I349)^(5))","v":847850.69421572215},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I349)^(6))","v":911439.49628190126},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I349)^(7))","v":979797.45850304386}]
[479,{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,4,FALSE)","v":93.312061538461549},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,7,FALSE)","v":3250},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},46332,{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,10,FALSE)","v":303264.2},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,11,FALSE)","v":3639170.4},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-08-30"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D350=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D350,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1196439.5835616437},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I350)^(2))","v":4244728.3545599999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I350)^(3))","v":4584306.6229248},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I350)^(4))","v":4951051.1527587846},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I350)^(5))","v":5347135.2449794877},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I350)^(6))","v":5774906.0645778477},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I350)^(7))","v":6236898.5497440752}]
[480,{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,4,FALSE)","v":62.261934293801481},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,7,FALSE)","v":314.43},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},23000,{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,10,FALSE)","v":19577.02},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,11,FALSE)","v":234924.24},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-02-01"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-01-31"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D351=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D351,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":77235.366575342458},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I351)^(2))","v":274015.63353600004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I351)^(3))","v":295936.88421888003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I351)^(4))","v":319611.83495639043},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I351)^(5))","v":345180.78175290168},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I351)^(6))","v":372795.2442931339},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I351)^(7))","v":402618.86383658461}]
[481,{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,4,FALSE)","v":32.13281105990783},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,7,FALSE)","v":217},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},109176.93,{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,10,FALSE)","v":6972.82},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,11,FALSE)","v":83673.84},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D352=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D352,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":27509.207671232874},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I352)^(2))","v":97597.166976000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I352)^(3))","v":105404.94033408001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I352)^(4))","v":113837.33556080642},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I352)^(5))","v":122944.32240567093},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I352)^(6))","v":132779.86819812463},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I352)^(7))","v":143402.25765397461}]
[482,{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,4,FALSE)","v":44.864192307692306},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,7,FALSE)","v":260},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},54734.81,{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,10,FALSE)","v":11664.69},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,11,FALSE)","v":139976.28},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-03-01"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-28"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D353=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D353,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":46019.598904109589},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I353)^(2))","v":163268.33299200001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I353)^(3))","v":176329.79963136002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I353)^(4))","v":190436.18360186883},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I353)^(5))","v":205671.07829001834},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I353)^(6))","v":222124.76455321984},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I353)^(7))","v":239894.74571747743}]
[484,{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,4,FALSE)","v":53.25},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},341421.55,{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,10,FALSE)","v":12780},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,11,FALSE)","v":153360},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-01"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D354=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D354,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":50419.726027397257},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I354)^(2))","v":173944.74599999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I354)^(3))","v":185251.15448999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I354)^(4))","v":197292.47953184994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I354)^(5))","v":210116.49070142017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I354)^(6))","v":223774.06259701247},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I354)^(7))","v":238319.37666581824}]
[485,{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,4,FALSE)","v":145.31704376163873},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,7,FALSE)","v":2148},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},21785.02,{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,10,FALSE)","v":312141.01},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,11,FALSE)","v":3745692.12},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-06-30"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D355=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D355,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1231460.4230136985},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I355)^(2))","v":4208659.6660320004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I355)^(3))","v":4461179.2459939215},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I355)^(4))","v":4728850.0007535564},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I355)^(5))","v":5012581.0007987702},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I355)^(6))","v":5313335.8608466974},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I355)^(7))","v":5632136.0124974996}]
[491,{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,4,FALSE)","v":139.91919249592169},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,7,FALSE)","v":1226},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,9,FALSE)","v":9.5000000000000001E-2},6972.82,{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,10,FALSE)","v":171540.93},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,11,FALSE)","v":2058491.16},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-02-01"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-31"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D356=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D356,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":676764.21698630136},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I356)^(2))","v":2468182.3631190001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I356)^(3))","v":2702659.6876153047},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I356)^(4))","v":2959412.357938759},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I356)^(5))","v":3240556.5319429408},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I356)^(6))","v":3548409.4024775205},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I356)^(7))","v":3885508.2957128845}]
[492,{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,4,FALSE)","v":57.25223391812866},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,7,FALSE)","v":855},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},12216.69,{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,10,FALSE)","v":48950.66},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,11,FALSE)","v":587407.92000000004},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-09-30"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D357=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D357,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":193120.41205479452},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I357)^(2))","v":710763.58320000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I357)^(3))","v":781839.94152000034},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I357)^(4))","v":860023.93567200028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I357)^(5))","v":946026.32923920033},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I357)^(6))","v":1040628.9621631205},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I357)^(7))","v":1144691.8583794327}]
[493,{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,4,FALSE)","v":29.524243879020645},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,7,FALSE)","v":41.66},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},12780,{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,10,FALSE)","v":1229.98},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,11,FALSE)","v":14759.76},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-01-01"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,13,FALSE)","v":"2006-12-31"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D358=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D358,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":4852.5238356164382},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I358)^(2))","v":17215.784064000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I358)^(3))","v":18593.046789120002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I358)^(4))","v":20080.490532249605},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I358)^(5))","v":21686.929774829572},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I358)^(6))","v":23421.884156815941},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I358)^(7))","v":25295.634889361219}]
[497,{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,4,FALSE)","v":123.50999327956988},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,7,FALSE)","v":1488},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,9,FALSE)","v":9.5000000000000001E-2},312141.01,{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,10,FALSE)","v":183782.87},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,11,FALSE)","v":2205394.44},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-03-01"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D359=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D359,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":725061.18575342465},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I359)^(2))","v":2644323.0684210001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I359)^(3))","v":2895533.7599209948},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I359)^(4))","v":3170609.4671134893},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I359)^(5))","v":3471817.3664892707},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I359)^(6))","v":3801640.0163057516},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I359)^(7))","v":4162795.8178547979}]
[503,{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,4,FALSE)","v":19.659499263622973},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,7,FALSE)","v":1358},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},180356.13,{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,10,FALSE)","v":26697.599999999999},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,11,FALSE)","v":320371.20000000001},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D360=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D360,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":105327.51780821917},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I360)^(2))","v":359969.08032000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I360)^(3))","v":381567.22513920011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I360)^(4))","v":404461.25864755211},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I360)^(5))","v":428728.93416640529},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I360)^(6))","v":454452.67021638964},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I360)^(7))","v":481719.83042937308}]
[507,{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,4,FALSE)","v":101.41709966934341},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,7,FALSE)","v":127.02},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,9,FALSE)","v":0},48950.66,{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,10,FALSE)","v":12882},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,11,FALSE)","v":154584},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D361=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D361,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":50822.136986301368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I361)^(2))","v":154584},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I361)^(3))","v":154584},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I361)^(4))","v":154584},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I361)^(5))","v":154584},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I361)^(6))","v":154584},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I361)^(7))","v":154584}]
[508,{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,4,FALSE)","v":65.884528301886803},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,7,FALSE)","v":265},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},1229.98,{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,10,FALSE)","v":17459.400000000001},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,11,FALSE)","v":209512.8},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-08-01"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D362=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D362,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":68880.920547945192},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I362)^(2))","v":253510.48800000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I362)^(3))","v":278861.53680000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I362)^(4))","v":306747.69048000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I362)^(5))","v":337422.45952800009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I362)^(6))","v":371164.70548080013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I362)^(7))","v":408281.17602888023}]
[513,{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,4,FALSE)","v":75.350999999999999},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,7,FALSE)","v":530},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},185321.86,{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,10,FALSE)","v":39936.03},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,11,FALSE)","v":479232.36},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D363=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D363,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":157555.84438356163},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I363)^(2))","v":579871.15560000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I363)^(3))","v":637858.27116000012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I363)^(4))","v":701644.09827600012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I363)^(5))","v":771808.50810360024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I363)^(6))","v":848989.3589139604},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I363)^(7))","v":933888.29480535653}]
[514,{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,4,FALSE)","v":66.875178500000004},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,7,FALSE)","v":4986},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},1650.07,{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,10,FALSE)","v":333439.64},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,11,FALSE)","v":4001275.68},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D364=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D364,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1315487.8947945205},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I364)^(2))","v":4841543.5728000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I364)^(3))","v":5325697.9300800022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I364)^(4))","v":5858267.7230880018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I364)^(5))","v":6444094.4953968022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I364)^(6))","v":7088503.9449364832},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I364)^(7))","v":7797354.3394301329}]
[515,{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,4,FALSE)","v":66.747920662598077},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,7,FALSE)","v":6882},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},29457.599999999999,{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,10,FALSE)","v":459359.19},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,11,FALSE)","v":5512310.2800000003},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D365=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D365,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1812266.3934246574},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I365)^(2))","v":6193631.830608001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I365)^(3))","v":6565249.7404444823},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I365)^(4))","v":6959164.7248711511},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I365)^(5))","v":7376714.6083634207},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I365)^(6))","v":7819317.4848652268},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I365)^(7))","v":8288476.5339571415}]
[517,{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,4,FALSE)","v":68.688974358974363},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,7,FALSE)","v":390},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},12882,{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,10,FALSE)","v":26788.7},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,11,FALSE)","v":321464.40000000002},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D366=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D366,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":105686.92602739726},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I366)^(2))","v":368044.59156000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I366)^(3))","v":393807.71296920005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I366)^(4))","v":421374.25287704403},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I366)^(5))","v":450870.45057843719},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I366)^(6))","v":482431.38211892772},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I366)^(7))","v":516201.57886725268}]
[518,{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,4,FALSE)","v":94.051724137931032},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,7,FALSE)","v":232},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},17459.400000000001,{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,10,FALSE)","v":21820},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,11,FALSE)","v":261840},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D367=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D367,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":86084.38356164383},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I367)^(2))","v":294203.42400000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I367)^(3))","v":311855.62944000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I367)^(4))","v":330566.96720640006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I367)^(5))","v":350400.98523878411},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I367)^(6))","v":371425.04435311118},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I367)^(7))","v":393710.54701429792}]
[519,{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,4,FALSE)","v":129.08860759493672},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,7,FALSE)","v":2370},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},46284.03,{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,10,FALSE)","v":305940},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,11,FALSE)","v":3671280},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-08-31"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D368=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D368,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1206996.1643835616},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I368)^(2))","v":4242622.9499999993},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I368)^(3))","v":4560819.6712499997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I368)^(4))","v":4902881.1465937495},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I368)^(5))","v":5270597.2325882809},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I368)^(6))","v":5665892.0250324011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I368)^(7))","v":6090833.9269098314}]
[555,{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,4,FALSE)","v":73.594619883040934},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,7,FALSE)","v":171},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},341933.84,{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,10,FALSE)","v":12584.68},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,11,FALSE)","v":151016.16},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D369=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D369,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":49649.148493150686},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I369)^(2))","v":168084.76148399999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I369)^(3))","v":177329.42336561996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I369)^(4))","v":187082.54165072908},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I369)^(5))","v":197372.08144151917},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I369)^(6))","v":208227.54592080272},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I369)^(7))","v":219680.06094644684}]
[556,{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,4,FALSE)","v":93.297508305647838},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,7,FALSE)","v":60.2},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},471148.05,{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,10,FALSE)","v":5616.51},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,11,FALSE)","v":67398.12},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D370=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D370,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":22158.286027397258},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I370)^(2))","v":78613.167168},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I370)^(3))","v":84902.220541440009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I370)^(4))","v":91694.39818475522},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I370)^(5))","v":99029.95003953563},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I370)^(6))","v":106952.3460426985},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I370)^(7))","v":115508.53372611437}]
[557,{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,4,FALSE)","v":52.955574372001124},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,7,FALSE)","v":177.15},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},26788.7,{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,10,FALSE)","v":9381.08},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,11,FALSE)","v":112572.96},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D371=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D371,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":37010.288219178081},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I371)^(2))","v":126486.97785600003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I371)^(3))","v":134076.19652736004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I371)^(4))","v":142120.76831900165},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I371)^(5))","v":150648.01441814177},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I371)^(6))","v":159686.89528323026},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I371)^(7))","v":169268.10900022413}]
[558,{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,4,FALSE)","v":54.101333333333329},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,7,FALSE)","v":45},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},23200,{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,10,FALSE)","v":2434.56},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,11,FALSE)","v":29214.720000000001},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D372=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D372,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":9604.8394520547936},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I372)^(2))","v":32825.659392000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I372)^(3))","v":34795.198955520013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I372)^(4))","v":36882.910892851214},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I372)^(5))","v":39095.885546422287},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I372)^(6))","v":41441.63867920763},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I372)^(7))","v":43928.136999960094}]
[559,{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,4,FALSE)","v":47.356318181818182},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},305940,{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,10,FALSE)","v":10418.39},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,11,FALSE)","v":125020.68},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D373=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D373,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":41102.689315068492},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I373)^(2))","v":140473.23604800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I373)^(3))","v":148901.63021088002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I373)^(4))","v":157835.72802353284},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I373)^(5))","v":167305.87170494482},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I373)^(6))","v":177344.22400724152},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I373)^(7))","v":187984.87744767603}]
[560,{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,4,FALSE)","v":123.07825},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,7,FALSE)","v":80},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},12584.68,{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,10,FALSE)","v":9846.26},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,11,FALSE)","v":118155.12},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D374=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D374,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":38845.518904109587},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I374)^(2))","v":140380.09807200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I374)^(3))","v":153014.30689848002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I374)^(4))","v":166785.59451934323},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I374)^(5))","v":181796.29802608414},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I374)^(6))","v":198157.96484843173},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I374)^(7))","v":215992.18168479056}]
[561,{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,4,FALSE)","v":93.057307692307688},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,7,FALSE)","v":52},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},5966.51,{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,10,FALSE)","v":4838.9799999999996},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,11,FALSE)","v":58067.76},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-10-01"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D375=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D375,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":19090.770410958903},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I375)^(2))","v":67730.235264000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I375)^(3))","v":73148.654085120012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I375)^(4))","v":79000.546411929623},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I375)^(5))","v":85320.590124883995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I375)^(6))","v":92146.237334874721},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I375)^(7))","v":99517.936321664703}]
[562,{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,4,FALSE)","v":33.500681818181818},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,7,FALSE)","v":132},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},9381.08,{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,10,FALSE)","v":4422.09},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,11,FALSE)","v":53065.08},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-11-01"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D376=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D376,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":17446.053698630138},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I376)^(2))","v":61895.109312000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I376)^(3))","v":66846.718056960017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I376)^(4))","v":72194.455501516815},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I376)^(5))","v":77970.011941638164},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I376)^(6))","v":84207.612896969222},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I376)^(7))","v":90944.221928726765}]
[563,{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,4,FALSE)","v":79.450090909090918},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,7,FALSE)","v":110},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},2434.56,{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,10,FALSE)","v":8739.51},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,11,FALSE)","v":104874.12},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D377=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D377,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":34479.162739726024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I377)^(2))","v":122325.173568},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I377)^(3))","v":132111.18745344001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I377)^(4))","v":142680.08244971524},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I377)^(5))","v":154094.48904569243},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I377)^(6))","v":166422.04816934787},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I377)^(7))","v":179735.8120228957}]
[564,{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,4,FALSE)","v":116.75382113821138},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,7,FALSE)","v":30.75},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},10418.39,{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,10,FALSE)","v":3590.18},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,11,FALSE)","v":43082.16},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D378=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D378,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":14163.997808219179},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I378)^(2))","v":50251.031424000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I378)^(3))","v":54271.11393792001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I378)^(4))","v":58612.803052953619},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I378)^(5))","v":63301.827297189906},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I378)^(6))","v":68365.973480965113},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I378)^(7))","v":73835.251359442322}]
[567,{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,4,FALSE)","v":44.999999999999993},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,7,FALSE)","v":398.18},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},9846.26,{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,10,FALSE)","v":17918.099999999999},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,11,FALSE)","v":215017.2},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D379=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D379,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":70690.586301369869},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I379)^(2))","v":250796.06208000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I379)^(3))","v":270859.74704640004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I379)^(4))","v":292528.52681011206},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I379)^(5))","v":315930.80895492103},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I379)^(6))","v":341205.27367131476},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I379)^(7))","v":368501.69556501997}]
[568,{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,4,FALSE)","v":33.944604523843829},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,7,FALSE)","v":138.82},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},4838.9799999999996,{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,10,FALSE)","v":4712.1899999999996},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,11,FALSE)","v":56546.28},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D380=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D380,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":18590.557808219175},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I380)^(2))","v":65346.29482499999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I380)^(3))","v":70247.266936874992},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I380)^(4))","v":75515.811957140613},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I380)^(5))","v":81179.497853926165},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I380)^(6))","v":87267.960192970611},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I380)^(7))","v":93813.057207443417}]
[569,{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,4,FALSE)","v":57},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,7,FALSE)","v":427},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},4422.09,{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,10,FALSE)","v":24339},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,11,FALSE)","v":292068},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-04-30"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D381=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D381,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":96022.356164383556},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I381)^(2))","v":331270.82729999995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I381)^(3))","v":352803.43107449991},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I381)^(4))","v":375735.65409434238},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I381)^(5))","v":400158.47161047463},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I381)^(6))","v":426168.77226515545},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I381)^(7))","v":453869.74246239045}]
[570,{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,4,FALSE)","v":22.8},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,7,FALSE)","v":20},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},8739.51,{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,10,FALSE)","v":456},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,11,FALSE)","v":5472},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-30"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D382=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D382,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1799.0136986301368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I382)^(2))","v":6501.2832000000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I382)^(3))","v":7086.3986880000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I382)^(4))","v":7724.1745699200019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I382)^(5))","v":8419.3502812128027},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I382)^(6))","v":9177.0918065219557},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I382)^(7))","v":10003.030069108931}]
[571,{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,4,FALSE)","v":52.5},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,7,FALSE)","v":40},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,9,FALSE)","v":6.6000000000000003E-2},3590.18,{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,10,FALSE)","v":2100},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,11,FALSE)","v":25200},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D383=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D383,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":8284.9315068493142},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I383)^(2))","v":28636.171200000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I383)^(3))","v":30526.158499200003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I383)^(4))","v":32540.88496014721},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I383)^(5))","v":34688.583367516927},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I383)^(6))","v":36978.029869773047},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I383)^(7))","v":39418.579841178063}]
[572,{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,4,FALSE)","v":99.492093023255805},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,7,FALSE)","v":43},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},4280,{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,10,FALSE)","v":4278.16},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,11,FALSE)","v":51337.919999999998},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D384=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D384,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":16878.220273972602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I384)^(2))","v":59880.549888000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I384)^(3))","v":64670.993879040005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I384)^(4))","v":69844.673389363219},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I384)^(5))","v":75432.247260512275},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I384)^(6))","v":81466.827041353259},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I384)^(7))","v":87984.173204661522}]
[573,{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,4,FALSE)","v":55.371481481481482},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,7,FALSE)","v":216},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},17918.099999999999,{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,10,FALSE)","v":11960.24},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,11,FALSE)","v":143522.88},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D385=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D385,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":47185.604383561644},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I385)^(2))","v":165858.62819999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I385)^(3))","v":178298.02531499998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I385)^(4))","v":191670.37721362498},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I385)^(5))","v":206045.65550464686},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I385)^(6))","v":221499.07966749536},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I385)^(7))","v":238111.51064255752}]
[574,{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,4,FALSE)","v":72.161764705882348},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,7,FALSE)","v":17},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},4712.1899999999996,{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,10,FALSE)","v":1226.75},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,11,FALSE)","v":14721},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D386=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D386,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":4839.7808219178078},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I386)^(2))","v":16384.841024999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I386)^(3))","v":17286.007281374998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I386)^(4))","v":18236.737681850624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I386)^(5))","v":19239.758254352404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I386)^(6))","v":20297.944958341788},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I386)^(7))","v":21414.331931050583}]
[575,{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,4,FALSE)","v":60.135051546391757},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,7,FALSE)","v":97},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},24339,{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,10,FALSE)","v":5833.1},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,11,FALSE)","v":69997.2},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D387=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D387,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":23012.778082191777},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I387)^(2))","v":77908.633529999992},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I387)^(3))","v":82193.60837414999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I387)^(4))","v":86714.256834728236},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I387)^(5))","v":91483.540960638275},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I387)^(6))","v":96515.135713473384},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I387)^(7))","v":101823.46817771441}]
[576,{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,4,FALSE)","v":162.87214961448024},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,7,FALSE)","v":182.87},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},456,{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,10,FALSE)","v":29784.43},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,11,FALSE)","v":357413.16},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D388=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D388,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":117505.69643835614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I388)^(2))","v":405386.9414009999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I388)^(3))","v":431737.09259206487},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I388)^(4))","v":459800.00361054903},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I388)^(5))","v":489687.00384523475},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I388)^(6))","v":521516.65909517492},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I388)^(7))","v":555415.24193636118}]
[577,{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,4,FALSE)","v":75.605115207373274},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,7,FALSE)","v":217},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},2100,{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,10,FALSE)","v":16406.310000000001},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,11,FALSE)","v":196875.72},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D389=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D389,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":64726.264109589036},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I389)^(2))","v":225403.01182800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I389)^(3))","v":241181.22265596001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I389)^(4))","v":258063.90824187722},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I389)^(5))","v":276128.38181880862},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I389)^(6))","v":295457.36854612525},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I389)^(7))","v":316139.38434435398}]
[578,{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,4,FALSE)","v":71.346610169491527},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,7,FALSE)","v":295},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},4278.16,{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,10,FALSE)","v":21047.25},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,11,FALSE)","v":252567},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D390=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D390,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":83035.72602739725},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I390)^(2))","v":281113.385175},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I390)^(3))","v":296574.62135962496},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I390)^(4))","v":312886.22553440434},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I390)^(5))","v":330094.96793879656},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I390)^(6))","v":348250.19117543037},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I390)^(7))","v":367403.951690079}]
[579,{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,4,FALSE)","v":80.027755102040814},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,7,FALSE)","v":24.5},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},11960.24,{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,10,FALSE)","v":1960.68},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,11,FALSE)","v":23528.16},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D391=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D391,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7735.2854794520545},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I391)^(2))","v":27443.245824000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I391)^(3))","v":29638.705489920005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I391)^(4))","v":32009.801929113608},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I391)^(5))","v":34570.586083442693},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I391)^(6))","v":37336.232970118115},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I391)^(7))","v":40323.13160772757}]
[580,{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,4,FALSE)","v":31.560125000000003},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1226.75,{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,10,FALSE)","v":7574.43},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,11,FALSE)","v":90893.16},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D392=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D392,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":29882.682739726028},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I392)^(2))","v":106017.78182400002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I392)^(3))","v":114499.20436992001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I392)^(4))","v":123659.14071951363},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I392)^(5))","v":133551.87197707471},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I392)^(6))","v":144236.02173524071},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I392)^(7))","v":155774.90347405997}]
[581,{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,4,FALSE)","v":55.276153846153846},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,7,FALSE)","v":78},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},5833.1,{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,10,FALSE)","v":4311.54},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,11,FALSE)","v":51738.48},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-06-01"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D393=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D393,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":17009.911232876711},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I393)^(2))","v":62603.560800000014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I393)^(3))","v":68863.916880000019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I393)^(4))","v":75750.308568000022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I393)^(5))","v":83325.33942480004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I393)^(6))","v":91657.873367280044},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I393)^(7))","v":100823.66070400807}]
[582,{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,4,FALSE)","v":84.658262711864396},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,7,FALSE)","v":472},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},31884.43,{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,10,FALSE)","v":39958.699999999997},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,11,FALSE)","v":479504.4},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-03-01"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D394=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D394,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":157645.28219178083},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I394)^(2))","v":559293.93216000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I394)^(3))","v":604037.4467328001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I394)^(4))","v":652360.44247142423},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I394)^(5))","v":704549.27786913817},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I394)^(6))","v":760913.22009866929},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I394)^(7))","v":821786.27770656277}]
[583,{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,4,FALSE)","v":40.692814710042434},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,7,FALSE)","v":707},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},16406.310000000001,{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,10,FALSE)","v":28769.82},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,11,FALSE)","v":345237.84},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D395=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D395,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":113502.85150684931},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I395)^(2))","v":417737.7864000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I395)^(3))","v":459511.56504000019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I395)^(4))","v":505462.7215440002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I395)^(5))","v":556008.99369840021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I395)^(6))","v":611609.89306824037},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I395)^(7))","v":672770.88237506442}]
[584,{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,4,FALSE)","v":60.379844961240309},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,7,FALSE)","v":258},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},21047.25,{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,10,FALSE)","v":15578},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,11,FALSE)","v":186936},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D396=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D396,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":61458.410958904104},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I396)^(2))","v":216027.91499999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I396)^(3))","v":232230.00862499996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I396)^(4))","v":249647.25927187497},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I396)^(5))","v":268370.8037172656},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I396)^(6))","v":288498.61399606051},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I396)^(7))","v":310136.01004576503}]
[585,{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,4,FALSE)","v":109.91063665473723},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,7,FALSE)","v":5309},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},1960.68,{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,10,FALSE)","v":583515.56999999995},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,11,FALSE)","v":7002186.8399999999},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D397=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D397,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2302088.8241095887},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I397)^(2))","v":7793609.0075909989},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I397)^(3))","v":8222257.5030085035},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I397)^(4))","v":8674481.6656739712},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I397)^(5))","v":9151578.1572860386},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I397)^(6))","v":9654914.9559367709},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I397)^(7))","v":10185935.278513292}]
[586,{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,4,FALSE)","v":44.112827225130893},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,7,FALSE)","v":573},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},7574.43,{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,10,FALSE)","v":25276.65},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,11,FALSE)","v":303319.8},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-09-01"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D398=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D398,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":99721.578082191772},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I398)^(2))","v":337602.52039499994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I398)^(3))","v":356170.65901672491},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I398)^(4))","v":375760.04526264482},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I398)^(5))","v":396426.84775209025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I398)^(6))","v":418230.32437845517},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I398)^(7))","v":441232.99221927021}]
[588,{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,4,FALSE)","v":80.557627494456753},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,7,FALSE)","v":902},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},4311.54,{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,10,FALSE)","v":72662.98},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,11,FALSE)","v":871955.76},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D399=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D399,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":286670.38684931508},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I399)^(2))","v":1055066.4696000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I399)^(3))","v":1160573.1165600005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I399)^(4))","v":1276630.4282160003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I399)^(5))","v":1404293.4710376004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I399)^(6))","v":1544722.8181413608},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I399)^(7))","v":1699195.0999554971}]
[589,{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,4,FALSE)","v":142.03952481840193},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,7,FALSE)","v":6608},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},39958.699999999997,{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,10,FALSE)","v":938597.18},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,11,FALSE)","v":11263166.16},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-10-01"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D400=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D400,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3702958.7375342464},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I400)^(2))","v":13628431.053600002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I400)^(3))","v":14991274.158960005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I400)^(4))","v":16490401.574856006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I400)^(5))","v":18139441.732341606},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I400)^(6))","v":19953385.905575771},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I400)^(7))","v":21948724.49613335}]
[590,{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,4,FALSE)","v":39.9},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,7,FALSE)","v":232},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},28769.82,{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,10,FALSE)","v":9256.7999999999993},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,11,FALSE)","v":111081.60000000001},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D401=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D401,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":36519.978082191781},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I401)^(2))","v":123636.59784},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I401)^(3))","v":130436.61072119999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I401)^(4))","v":137610.624310866},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I401)^(5))","v":145179.20864796359},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I401)^(6))","v":153164.06512360161},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I401)^(7))","v":161588.08870539968}]
[591,{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,4,FALSE)","v":82.080013951866064},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,7,FALSE)","v":286.7},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},15578,{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,10,FALSE)","v":23532.34},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,11,FALSE)","v":282388.08},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D402=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D402,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":92839.916712328763},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I402)^(2))","v":314304.99274199997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I402)^(3))","v":331591.76734280994},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I402)^(4))","v":349829.31454666454},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I402)^(5))","v":369069.92684673105},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I402)^(6))","v":389368.77282330126},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I402)^(7))","v":410784.05532858276}]
[592,{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,4,FALSE)","v":57.062170329670323},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,7,FALSE)","v":1820},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},688065.57,{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,10,FALSE)","v":103853.15},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,11,FALSE)","v":1246237.8},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D403=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D403,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":409722.01643835614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I403)^(2))","v":1387093.8273449999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I403)^(3))","v":1463383.9878489748},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I403)^(4))","v":1543870.1071806685},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I403)^(5))","v":1628782.963075605},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I403)^(6))","v":1718366.0260447634},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I403)^(7))","v":1812876.1574772252}]
[593,{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,4,FALSE)","v":104.16749999999999},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},25276.65,{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,10,FALSE)","v":22916.85},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,11,FALSE)","v":275002.2},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D404=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D404,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":90411.682191780827},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I404)^(2))","v":317799.41737499996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I404)^(3))","v":341634.37367812498},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I404)^(4))","v":367256.95170398435},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I404)^(5))","v":394801.22308178322},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I404)^(6))","v":424411.31481291685},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I404)^(7))","v":456242.16342388565}]
[594,{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,4,FALSE)","v":93.057600000000008},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,7,FALSE)","v":25},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},72662.98,{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,10,FALSE)","v":2326.44},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,11,FALSE)","v":27917.279999999999},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D405=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D405,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":9178.2838356164375},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I405)^(2))","v":32562.715392000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I405)^(3))","v":35167.732623360003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I405)^(4))","v":37981.151233228804},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I405)^(5))","v":41019.643331887113},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I405)^(6))","v":44301.214798438086},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I405)^(7))","v":47845.311982313135}]
[595,{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,4,FALSE)","v":83.753623188405797},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,7,FALSE)","v":22.08},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},968117.18,{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,10,FALSE)","v":1849.28},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,11,FALSE)","v":22191.360000000001},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D406=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D406,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7295.7895890410955},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I406)^(2))","v":25884.002304000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I406)^(3))","v":27954.722488320003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I406)^(4))","v":30191.100287385609},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I406)^(5))","v":32606.388310376457},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I406)^(6))","v":35214.89937520658},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I406)^(7))","v":38032.091325223104}]
[596,{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,4,FALSE)","v":71.024547920434003},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,7,FALSE)","v":221.2},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},9256.7999999999993,{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,10,FALSE)","v":15710.63},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,11,FALSE)","v":188527.56},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D407=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D407,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":61981.663561643829},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I407)^(2))","v":219898.54598400003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I407)^(3))","v":237490.42966272004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I407)^(4))","v":256489.66403573766},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I407)^(5))","v":277008.83715859667},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I407)^(6))","v":299169.54413128446},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I407)^(7))","v":323103.10766178719}]
[597,{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,4,FALSE)","v":243.88895645247612},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,7,FALSE)","v":3979.79},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},23532.34,{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,10,FALSE)","v":970626.83},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,11,FALSE)","v":11647521.960000001},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D408=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D408,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3829322.2882191781},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I408)^(2))","v":14093501.571600003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I408)^(3))","v":15502851.728760006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I408)^(4))","v":17053136.901636004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I408)^(5))","v":18758450.591799609},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I408)^(6))","v":20634295.650979571},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I408)^(7))","v":22697725.216077533}]
[598,{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,4,FALSE)","v":45.816600000000001},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},103853.15,{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,10,FALSE)","v":6872.49},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,11,FALSE)","v":82469.88},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D409=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D409,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":27113.385205479452},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I409)^(2))","v":94419.765612000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I409)^(3))","v":101029.14920484001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I409)^(4))","v":108101.18964917881},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I409)^(5))","v":115668.27292462134},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I409)^(6))","v":123765.05202934482},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I409)^(7))","v":132428.60567139895}]
[599,{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,4,FALSE)","v":44.583333333333336},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},22916.85,{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,10,FALSE)","v":5350},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,11,FALSE)","v":64200},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-01-31"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D410=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D410,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":21106.849315068492},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I410)^(2))","v":73502.58},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I410)^(3))","v":78647.760600000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I410)^(4))","v":84153.103841999997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I410)^(5))","v":90043.821110940014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I410)^(6))","v":96346.888588705799},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I410)^(7))","v":103091.17078991521}]
[600,{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,4,FALSE)","v":119.80635844177512},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},2326.44,{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,10,FALSE)","v":114899.09},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,11,FALSE)","v":1378789.08},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D411=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D411,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":453300.51945205481},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I411)^(2))","v":1608219.5829120001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I411)^(3))","v":1736877.1495449604},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I411)^(4))","v":1875827.3215085573},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I411)^(5))","v":2025893.507229242},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I411)^(6))","v":2187964.9878075817},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I411)^(7))","v":2363002.1868321882}]
[601,{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,4,FALSE)","v":194.98},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},1849.28,{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,10,FALSE)","v":194980},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,11,FALSE)","v":2339760},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-03-01"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D412=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D412,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":769236.16438356158},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I412)^(2))","v":2703885.15},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I412)^(3))","v":2906676.5362499999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I412)^(4))","v":3124677.2764687496},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I412)^(5))","v":3359028.0722039058},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I412)^(6))","v":3610955.1776191983},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I412)^(7))","v":3881776.8159406385}]
[602,{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,4,FALSE)","v":105.45},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,7,FALSE)","v":2895},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},15710.63,{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,10,FALSE)","v":305277.75},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,11,FALSE)","v":3663333},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-30"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D413=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D413,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1204383.4520547944},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I413)^(2))","v":4272911.6112000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I413)^(3))","v":4614744.5400960008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I413)^(4))","v":4983924.1033036811},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I413)^(5))","v":5382638.0315679759},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I413)^(6))","v":5813249.0740934145},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I413)^(7))","v":6278309.0000208877}]
[603,{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,4,FALSE)","v":104.27499160147813},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,7,FALSE)","v":833.48},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},970626.83,{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,10,FALSE)","v":86911.12},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,11,FALSE)","v":1042933.44},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D414=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D414,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":342882.22684931505},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I414)^(2))","v":1239109.220064},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I414)^(3))","v":1350629.0498697602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I414)^(4))","v":1472185.6643580387},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I414)^(5))","v":1604682.3741502622},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I414)^(6))","v":1749103.787823786},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I414)^(7))","v":1906523.1287279266}]
[604,{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,4,FALSE)","v":92.449023904382472},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,7,FALSE)","v":502},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},6872.49,{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,10,FALSE)","v":46409.41},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,11,FALSE)","v":556912.92000000004},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-08-01"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D415=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D415,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":183094.65863013698},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I415)^(2))","v":643582.49317499995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I415)^(3))","v":691851.18016312493},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I415)^(4))","v":743740.01867535932},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I415)^(5))","v":799520.52007601131},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I415)^(6))","v":859484.55908171204},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I415)^(7))","v":923945.90101284056}]
[605,{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,4,FALSE)","v":93.057417582417585},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,7,FALSE)","v":364},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},5700,{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,10,FALSE)","v":33872.9},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,11,FALSE)","v":406474.8},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D416=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D416,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":133635.55068493148},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I416)^(2))","v":474112.20672000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I416)^(3))","v":512041.18325760006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I416)^(4))","v":553004.47791820811},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I416)^(5))","v":597244.83615166473},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I416)^(6))","v":645024.42304379807},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I416)^(7))","v":696626.37688730191}]
[606,{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,4,FALSE)","v":107.82444444444444},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,7,FALSE)","v":531},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},149339.09,{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,10,FALSE)","v":57254.78},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,11,FALSE)","v":687057.36},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D417=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D417,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":225881.87178082191},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I417)^(2))","v":801383.70470400003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I417)^(3))","v":865494.40108032012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I417)^(4))","v":934733.95316674584},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I417)^(5))","v":1009512.6694200855},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I417)^(6))","v":1090273.6829736924},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I417)^(7))","v":1177495.5776115879}]
[607,{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,4,FALSE)","v":79.450705882352949},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,7,FALSE)","v":85},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},194980,{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,10,FALSE)","v":6753.31},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,11,FALSE)","v":81039.72},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D418=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D418,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":26643.195616438356},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I418)^(2))","v":94524.729408000014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I418)^(3))","v":102086.70776064001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I418)^(4))","v":110253.64438149122},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I418)^(5))","v":119073.93593201053},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I418)^(6))","v":128599.85080657138},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I418)^(7))","v":138887.8388710971}]
[608,{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,4,FALSE)","v":42.124750957854403},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,7,FALSE)","v":261},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},305277.75,{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,10,FALSE)","v":10994.56},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,11,FALSE)","v":131934.72},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D419=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D419,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":43375.798356164385},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I419)^(2))","v":153888.65740800003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I419)^(3))","v":166199.75000064002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I419)^(4))","v":179495.73000069126},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I419)^(5))","v":193855.38840074654},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I419)^(6))","v":209363.8194728063},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I419)^(7))","v":226112.92503063081}]
[609,{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,4,FALSE)","v":82.196666666666658},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,7,FALSE)","v":966},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},86911.12,{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,10,FALSE)","v":79401.98},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,11,FALSE)","v":952823.76},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D420=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D420,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":313257.12657534244},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I420)^(2))","v":1152916.7496000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I420)^(3))","v":1268208.4245600004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I420)^(4))","v":1395029.2670160003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I420)^(5))","v":1534532.1937176005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I420)^(6))","v":1687985.4130893608},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I420)^(7))","v":1856783.9543982972}]
[610,{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,4,FALSE)","v":56.312800000000003},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,7,FALSE)","v":75},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},46409.41,{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,10,FALSE)","v":4223.46},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,11,FALSE)","v":50681.52},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D421=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D421,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":16662.417534246575},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I421)^(2))","v":60214.713912000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I421)^(3))","v":65634.038164080004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I421)^(4))","v":71541.101598847206},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I421)^(5))","v":77979.800742743464},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I421)^(6))","v":84997.982809590379},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I421)^(7))","v":92647.801262453519}]
[611,{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,4,FALSE)","v":42.32673267326733},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},33872.9,{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,10,FALSE)","v":8550},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,11,FALSE)","v":102600},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D422=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D422,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":33731.506849315068},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I422)^(2))","v":124146.00000000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I422)^(3))","v":136560.60000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I422)^(4))","v":150216.66000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I422)^(5))","v":165238.32600000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I422)^(6))","v":181762.15860000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I422)^(7))","v":199938.37446000014}]
[612,{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,4,FALSE)","v":97.584000000000003},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,7,FALSE)","v":1522},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},57254.78,{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,10,FALSE)","v":148522.848},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,11,FALSE)","v":1782274.176},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D423=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D423,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":585953.15375342465},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I423)^(2))","v":2040525.7041024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I423)^(3))","v":2183362.5033895681},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I423)^(4))","v":2336197.8786268379},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I423)^(5))","v":2499731.7301307167},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I423)^(6))","v":2674712.9512398667},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I423)^(7))","v":2861942.8578266576}]
[613,{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,4,FALSE)","v":50.599615384615383},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,7,FALSE)","v":26},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},6753.31,{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,10,FALSE)","v":1315.59},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,11,FALSE)","v":15787.08},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D424=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D424,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5190.2728767123281},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I424)^(2))","v":17571.414717},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I424)^(3))","v":18537.842526434997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I424)^(4))","v":19557.423865388922},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I424)^(5))","v":20633.08217798531},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I424)^(6))","v":21767.901697774501},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I424)^(7))","v":22965.136291152099}]
[614,{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,4,FALSE)","v":66.990144557680367},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,7,FALSE)","v":595.61},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},10994.56,{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,10,FALSE)","v":39900},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,11,FALSE)","v":478800},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D425=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D425,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":157413.69863013699},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I425)^(2))","v":558472.32000000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I425)^(3))","v":603150.10560000013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I425)^(4))","v":651402.11404800019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I425)^(5))","v":703514.28317184013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I425)^(6))","v":759795.42582558747},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I425)^(7))","v":820579.0598916345}]
[615,{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,4,FALSE)","v":78.983950131233598},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,7,FALSE)","v":762},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},79401.98,{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,10,FALSE)","v":60185.77},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,11,FALSE)","v":722229.24},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D426=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D426,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":237445.22958904109},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I426)^(2))","v":842408.18553600006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I426)^(3))","v":909800.84037888015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I426)^(4))","v":982584.90760919056},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I426)^(5))","v":1061191.7002179259},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I426)^(6))","v":1146087.03623536},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I426)^(7))","v":1237773.999134189}]
[616,{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,4,FALSE)","v":125.27484848484848},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,7,FALSE)","v":33},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},4223.46,{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,10,FALSE)","v":4134.07},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,11,FALSE)","v":49608.84},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-01-31"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D427=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D427,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":16309.755616438355},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I427)^(2))","v":57863.750976000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I427)^(3))","v":62492.851054080005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I427)^(4))","v":67492.279138406404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I427)^(5))","v":72891.661469478917},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I427)^(6))","v":78722.994387037252},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I427)^(7))","v":85020.833938000229}]
[617,{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,4,FALSE)","v":93.137999999999991},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,7,FALSE)","v":25},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},8550,{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,10,FALSE)","v":2328.4499999999998},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,11,FALSE)","v":27941.4},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D428=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D428,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":9186.2136986301375},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I428)^(2))","v":32289.780374999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I428)^(3))","v":34711.513903125},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I428)^(4))","v":37314.877445859376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I428)^(5))","v":40113.493254298824},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I428)^(6))","v":43122.005248371235},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I428)^(7))","v":46356.155641999081}]
[618,{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,4,FALSE)","v":71.803566666666669},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},148522.848,{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,10,FALSE)","v":21541.07},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,11,FALSE)","v":258492.84},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D429=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D429,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":84983.947397260272},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I429)^(2))","v":301506.04857600003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I429)^(3))","v":325626.53246208001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I429)^(4))","v":351676.65505904646},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I429)^(5))","v":379810.78746377019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I429)^(6))","v":410195.65046087187},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I429)^(7))","v":443011.30249774165}]
[619,{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,4,FALSE)","v":206.09468085106386},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,7,FALSE)","v":47},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1315.59,{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,10,FALSE)","v":9686.4500000000007},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,11,FALSE)","v":116237.4},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D430=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D430,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":38215.035616438356},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I430)^(2))","v":135579.30335999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I430)^(3))","v":146425.64762880001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I430)^(4))","v":158139.69943910404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I430)^(5))","v":170790.87539423234},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I430)^(6))","v":184454.14542577096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I430)^(7))","v":199210.47705983266}]
[620,{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,4,FALSE)","v":71.085833333333326},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,7,FALSE)","v":12},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},39900,{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,10,FALSE)","v":853.03},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,11,FALSE)","v":10236.36},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D431=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D431,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3365.3786301369864},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I431)^(2))","v":11939.690304000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I431)^(3))","v":12894.865528320002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I431)^(4))","v":13926.454770585604},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I431)^(5))","v":15040.571152232453},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I431)^(6))","v":16243.816844411051},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I431)^(7))","v":17543.322191963936}]
[621,{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,4,FALSE)","v":69.19580152671756},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,7,FALSE)","v":131},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},60185.77,{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,10,FALSE)","v":9064.65},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,11,FALSE)","v":108775.8},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D432=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D432,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":35761.90684931507},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I432)^(2))","v":129236.52798000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I432)^(3))","v":140867.81549820001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I432)^(4))","v":153545.91889303803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I432)^(5))","v":167365.05159341148},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I432)^(6))","v":182427.90623681853},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I432)^(7))","v":198846.41779813217}]
[622,{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,4,FALSE)","v":85.431601968288675},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,7,FALSE)","v":914.5},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},4134.07,{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,10,FALSE)","v":78127.199999999997},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,11,FALSE)","v":937526.4},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-04-30"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D433=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D433,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":308227.85753424658},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I433)^(2))","v":1113875.1158400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I433)^(3))","v":1214123.8762656003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I433)^(4))","v":1323395.0251295043},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I433)^(5))","v":1442500.57739116},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I433)^(6))","v":1572325.6293563643},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I433)^(7))","v":1713834.935998437}]
[623,{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,4,FALSE)","v":105.07058708414873},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,7,FALSE)","v":511},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},2328.4499999999998,{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,10,FALSE)","v":53691.07},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,11,FALSE)","v":644292.84},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-28"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D434=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D434,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":211822.30356164381},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I434)^(2))","v":765484.32320400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I434)^(3))","v":834377.9122923601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I434)^(4))","v":909471.92439867253},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I434)^(5))","v":991324.39759455319},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I434)^(6))","v":1080543.5933780631},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I434)^(7))","v":1177792.5167820887}]
[624,{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,4,FALSE)","v":68.87114583333333},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,7,FALSE)","v":96},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},21541.07,{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,10,FALSE)","v":6611.63},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,11,FALSE)","v":79339.56},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D435=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D435,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":26084.238904109588},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I435)^(2))","v":92541.662784},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I435)^(3))","v":99944.995806720006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I435)^(4))","v":107940.59547125762},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I435)^(5))","v":116575.84310895823},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I435)^(6))","v":125901.9105576749},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I435)^(7))","v":135974.06340228891}]
[625,{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,4,FALSE)","v":89.007769080234837},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,7,FALSE)","v":511},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},9686.4500000000007,{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,10,FALSE)","v":45482.97},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,11,FALSE)","v":545795.64},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D436=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D436,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":179439.66246575341},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I436)^(2))","v":624881.42823600001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I436)^(3))","v":668623.12821252004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I436)^(4))","v":715426.7471873964},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I436)^(5))","v":765506.61949051428},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I436)^(6))","v":819092.08285485022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I436)^(7))","v":876428.52865468978}]
[626,{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,4,FALSE)","v":80.520767918088737},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,7,FALSE)","v":586},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},853.03,{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,10,FALSE)","v":47185.17},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,11,FALSE)","v":566222.04},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D437=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D437,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":186155.19123287671},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I437)^(2))","v":630219.28607100004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I437)^(3))","v":664881.34680490498},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I437)^(4))","v":701449.82087917475},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I437)^(5))","v":740029.5610275293},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I437)^(6))","v":780731.18688404339},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I437)^(7))","v":823671.40216266573}]
[627,{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,4,FALSE)","v":71.963368520560891},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,7,FALSE)","v":380.82},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},9064.65,{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,10,FALSE)","v":27405.09},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,11,FALSE)","v":328861.08},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D438=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D438,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":108118.71123287671},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I438)^(2))","v":390719.84914800007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I438)^(3))","v":425884.63557132008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I438)^(4))","v":464214.25277273892},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I438)^(5))","v":505993.5355222855},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I438)^(6))","v":551532.95371929125},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I438)^(7))","v":601170.91955402738}]
[628,{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,4,FALSE)","v":131.1},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,7,FALSE)","v":512},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},78127.199999999997,{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,10,FALSE)","v":67123.199999999997},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,11,FALSE)","v":805478.40000000002},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D439=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D439,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":264814.81643835618},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I439)^(2))","v":956988.88704000018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I439)^(3))","v":1043117.8868736002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I439)^(4))","v":1136998.4966922242},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I439)^(5))","v":1239328.3613945246},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I439)^(6))","v":1350867.9139200319},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I439)^(7))","v":1472446.0261728347}]
[630,{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,4,FALSE)","v":163.51636363636362},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},53691.07,{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,10,FALSE)","v":35973.599999999999},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,11,FALSE)","v":431683.2},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D440=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D440,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":141923.24383561642},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I440)^(2))","v":503515.28448000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I440)^(3))","v":543796.50723840005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I440)^(4))","v":587300.22781747219},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I440)^(5))","v":634284.24604286987},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I440)^(6))","v":685026.98572629958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I440)^(7))","v":739829.14458440361}]
[632,{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,4,FALSE)","v":83.751951219512193},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,7,FALSE)","v":41},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},6611.63,{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,10,FALSE)","v":3433.83},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,11,FALSE)","v":41205.96},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D441=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D441,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":13547.164931506848},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I441)^(2))","v":48062.631744000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I441)^(3))","v":51907.642283520006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I441)^(4))","v":56060.253666201614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I441)^(5))","v":60545.073959497742},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I441)^(6))","v":65388.679876257571},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I441)^(7))","v":70619.774266358174}]
[633,{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,4,FALSE)","v":79.34368932038835},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,7,FALSE)","v":103},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},45482.97,{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,10,FALSE)","v":8172.4},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,11,FALSE)","v":98068.800000000003},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-02-01"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D442=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D442,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":32241.797260273972},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I442)^(2))","v":114387.44832000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I442)^(3))","v":123538.44418560002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I442)^(4))","v":133421.51972044804},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I442)^(5))","v":144095.24129808389},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I442)^(6))","v":155622.86060193062},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I442)^(7))","v":168072.68945008505}]
[634,{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,4,FALSE)","v":50.780679012345672},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,7,FALSE)","v":162},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},47185.17,{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,10,FALSE)","v":8226.4699999999993},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,11,FALSE)","v":98717.64},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D443=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D443,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":32455.114520547944},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I443)^(2))","v":109875.20126099999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I443)^(3))","v":115918.33733035497},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I443)^(4))","v":122293.84588352451},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I443)^(5))","v":129020.00740711835},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I443)^(6))","v":136116.10781450986},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I443)^(7))","v":143602.49374430787}]
[635,{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,4,FALSE)","v":91.287633769322241},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,7,FALSE)","v":841},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},27405.09,{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,10,FALSE)","v":76772.899999999994},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,11,FALSE)","v":921274.8},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-09-01"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-08-31"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D444=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D444,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":302884.86575342464},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I444)^(2))","v":1064648.1907500001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I444)^(3))","v":1144496.80505625},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I444)^(4))","v":1230334.0654354687},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I444)^(5))","v":1322609.1203431289},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I444)^(6))","v":1421804.8043688633},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I444)^(7))","v":1528440.1646965281}]
[636,{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,4,FALSE)","v":80.962785714285715},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,7,FALSE)","v":140},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},67123.199999999997,{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,10,FALSE)","v":11334.79},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,11,FALSE)","v":136017.48000000001},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D445=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D445,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":44718.075616438357},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I445)^(2))","v":152829.24052800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I445)^(3))","v":161998.99495968004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I445)^(4))","v":171718.93465726086},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I445)^(5))","v":182022.07073669654},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I445)^(6))","v":192943.39498089833},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I445)^(7))","v":204519.99867975226}]
[637,{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,4,FALSE)","v":97.584000000000003},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,7,FALSE)","v":563},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},35973.599999999999,{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,10,FALSE)","v":54939.792000000001},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,11,FALSE)","v":659277.50399999996},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D446=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D446,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":216748.76843835614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I446)^(2))","v":754806.81432959996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I446)^(3))","v":807643.291332672},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I446)^(4))","v":864178.32172595896},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I446)^(5))","v":924670.80424677627},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I446)^(6))","v":989397.76054405048},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I446)^(7))","v":1058655.6037821341}]
[638,{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,4,FALSE)","v":107.88716455696202},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,7,FALSE)","v":395},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},3433.83,{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,10,FALSE)","v":42615.43},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,11,FALSE)","v":511385.16},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D447=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D447,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":168126.62794520546},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I447)^(2))","v":596479.650624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I447)^(3))","v":644198.02267392003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I447)^(4))","v":695733.86448783369},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I447)^(5))","v":751392.57364686043},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I447)^(6))","v":811503.97953860939},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I447)^(7))","v":876424.29790169816}]
[640,{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,4,FALSE)","v":50.557408906882593},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,7,FALSE)","v":741},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},8172.4,{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,10,FALSE)","v":37463.040000000001},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,11,FALSE)","v":449556.47999999998},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D448=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D448,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":147799.39068493148},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I448)^(2))","v":514697.21395200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I448)^(3))","v":550726.01892864006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I448)^(4))","v":589276.84025364474},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I448)^(5))","v":630526.2190714},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I448)^(6))","v":674663.05440639798},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I448)^(7))","v":721889.46821484587}]
[641,{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,4,FALSE)","v":90.02716216216217},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,7,FALSE)","v":296},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},8226.4699999999993,{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,10,FALSE)","v":26648.04},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,11,FALSE)","v":319776.48},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D449=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D449,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":105131.99342465753},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I449)^(2))","v":386929.54080000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I449)^(3))","v":425622.49488000013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I449)^(4))","v":468184.74436800007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I449)^(5))","v":515003.21880480013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I449)^(6))","v":566503.54068528023},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I449)^(7))","v":623153.89475380839}]
[642,{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,4,FALSE)","v":123.29988415416889},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,7,FALSE)","v":319.39},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,9,FALSE)","v":6.6000000000000003E-2},83772.899999999994,{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,10,FALSE)","v":39380.75},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,11,FALSE)","v":472569},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D450=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D450,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":155365.15068493149},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I450)^(2))","v":537006.61856400012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I450)^(3))","v":572449.05538922409},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I450)^(4))","v":610230.693044913},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I450)^(5))","v":650505.91878587729},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I450)^(6))","v":693439.30942574528},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I450)^(7))","v":739206.30384784436}]
[643,{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,4,FALSE)","v":105.25887573964496},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,7,FALSE)","v":2028},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},11334.79,{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,10,FALSE)","v":213465},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,11,FALSE)","v":2561580},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D451=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D451,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":842163.28767123283},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I451)^(2))","v":2932752.9420000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I451)^(3))","v":3138045.6479400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I451)^(4))","v":3357708.8432958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I451)^(5))","v":3592748.4623265066},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I451)^(6))","v":3844240.8546893615},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I451)^(7))","v":4113337.7145176171}]
[644,{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,4,FALSE)","v":67.724374999999995},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,7,FALSE)","v":272},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},54939.792000000001,{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,10,FALSE)","v":18421.03},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,11,FALSE)","v":221052.36},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D452=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D452,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":72674.748493150677},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I452)^(2))","v":255453.63352499995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I452)^(3))","v":274612.65603937494},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I452)^(4))","v":295208.60524232808},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I452)^(5))","v":317349.25063550269},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I452)^(6))","v":341150.44443316536},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I452)^(7))","v":366736.72776565276}]
[645,{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,4,FALSE)","v":127.5146780991135},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,7,FALSE)","v":275.24},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},42615.43,{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,10,FALSE)","v":35097.14},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,11,FALSE)","v":421165.68},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D453=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D453,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":138465.42904109589},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I453)^(2))","v":491247.64915200003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I453)^(3))","v":530547.46108416002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I453)^(4))","v":572991.25797089294},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I453)^(5))","v":618830.55860856432},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I453)^(6))","v":668337.00329724955},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I453)^(7))","v":721803.96356102952}]
[646,{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,4,FALSE)","v":118.86166374708041},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},37463.040000000001,{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,10,FALSE)","v":113993.09},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,11,FALSE)","v":1367917.08},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D454=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D454,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":449726.16328767122},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I454)^(2))","v":1595538.4821120002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I454)^(3))","v":1723181.5606809603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I454)^(4))","v":1861036.0855354373},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I454)^(5))","v":2009918.9723782723},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I454)^(6))","v":2170712.4901685342},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I454)^(7))","v":2344369.4893820174}]
[647,{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,4,FALSE)","v":119.70000208541876},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},26648.04,{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,10,FALSE)","v":114797.09},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,11,FALSE)","v":1377565.08},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D455=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D455,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":452898.10849315068},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I455)^(2))","v":1621704.051303},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I455)^(3))","v":1759548.895663755},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I455)^(4))","v":1909110.5517951741},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I455)^(5))","v":2071384.9486977637},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I455)^(6))","v":2247452.6693370738},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I455)^(7))","v":2438486.1462307251}]
[648,{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,4,FALSE)","v":121.57687896229564},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},39380.75,{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,10,FALSE)","v":116597.09},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,11,FALSE)","v":1399165.08},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D456=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D456,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":459999.47835616436},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I456)^(2))","v":1647132.111303},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I456)^(3))","v":1787138.3407637551},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I456)^(4))","v":1939045.0997286739},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I456)^(5))","v":2103863.9332056111},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I456)^(6))","v":2282692.3675280879},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I456)^(7))","v":2476721.2187679759}]
[649,{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,4,FALSE)","v":116.68448656990324},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},213465,{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,10,FALSE)","v":111905.09},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,11,FALSE)","v":1342861.08},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D457=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D457,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":441488.57424657536},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I457)^(2))","v":1566313.1637120002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I457)^(3))","v":1691618.2168089603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I457)^(4))","v":1826947.6741536774},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I457)^(5))","v":1973103.4880859714},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I457)^(6))","v":2130951.7671328494},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I457)^(7))","v":2301427.9085034775}]
[650,{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,4,FALSE)","v":123.12000020854188},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,7,FALSE)","v":1918.08},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},18421.03,{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,10,FALSE)","v":236154.01},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,11,FALSE)","v":2833848.12},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D458=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D458,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":931676.09424657538},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I458)^(2))","v":3305400.4471680005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I458)^(3))","v":3569832.4829414408},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I458)^(4))","v":3855419.0815767562},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I458)^(5))","v":4163852.6081028967},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I458)^(6))","v":4496960.816751129},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I458)^(7))","v":4856717.6820912194}]
[652,{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,4,FALSE)","v":66.484814814814811},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,7,FALSE)","v":243},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},43707.14,{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,10,FALSE)","v":16155.81},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,11,FALSE)","v":193869.72},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D459=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D459,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":63737.9901369863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I459)^(2))","v":226129.64140800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I459)^(3))","v":244220.01272064002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I459)^(4))","v":263757.61373829126},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I459)^(5))","v":284858.22283735458},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I459)^(6))","v":307646.88066434296},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I459)^(7))","v":332258.63111749041}]
[653,{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,4,FALSE)","v":125.12729235731565},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,7,FALSE)","v":11161},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},131213.09,{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,10,FALSE)","v":1396545.71},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,11,FALSE)","v":16758548.52},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D460=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D460,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5509659.7873972598},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I460)^(2))","v":19910831.496612001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I460)^(3))","v":21702806.331307083},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I460)^(4))","v":23656058.90112472},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I460)^(5))","v":25785104.20222595},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I460)^(6))","v":28105763.580426287},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I460)^(7))","v":30635282.302664652}]
[654,{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,4,FALSE)","v":51.248937198067637},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,7,FALSE)","v":207},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},114797.09,{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,10,FALSE)","v":10608.53},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,11,FALSE)","v":127302.36},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D461=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D461,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":41852.830684931505},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I461)^(2))","v":148485.47270400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I461)^(3))","v":160364.31052032002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I461)^(4))","v":173193.45536194564},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I461)^(5))","v":187048.93179090129},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I461)^(6))","v":202012.84633417343},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I461)^(7))","v":218173.87404090731}]
[655,{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,4,FALSE)","v":122.444},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,7,FALSE)","v":190},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},138737.09,{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,10,FALSE)","v":23264.36},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,11,FALSE)","v":279172.32},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D462=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D462,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":91782.680547945201},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I462)^(2))","v":325626.59404800006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I462)^(3))","v":351676.72157184005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I462)^(4))","v":379810.8592975873},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I462)^(5))","v":410195.72804139426},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I462)^(6))","v":443011.38628470589},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I462)^(7))","v":478452.29718748236}]
[656,{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,4,FALSE)","v":97.583999999999989},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,7,FALSE)","v":2415},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},138965.09,{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,10,FALSE)","v":235665.36},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,11,FALSE)","v":2827984.32},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D463=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D463,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":929748.26958904101},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I463)^(2))","v":3237759.2479679999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I463)^(3))","v":3464402.3953257599},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I463)^(4))","v":3706910.5629985631},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I463)^(5))","v":3966394.3024084629},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I463)^(6))","v":4244041.9035770549},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I463)^(7))","v":4541124.8368274495}]
[657,{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,4,FALSE)","v":148.92437839963824},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,7,FALSE)","v":18687.650000000001},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},236154.01,{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,10,FALSE)","v":2783046.66},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,11,FALSE)","v":33396559.920000002},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D464=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D464,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":10979690.932602739},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I464)^(2))","v":37524374.726112008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I464)^(3))","v":39775837.209678732},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I464)^(4))","v":42162387.442259453},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I464)^(5))","v":44692130.68879503},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I464)^(6))","v":47373658.530122735},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I464)^(7))","v":50216078.041930102}]
[658,{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,4,FALSE)","v":108.83244680851064},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,7,FALSE)","v":94},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},4620.67,{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,10,FALSE)","v":10230.25},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,11,FALSE)","v":122763},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D465=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D465,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":40360.438356164384},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I465)^(2))","v":136638.28807499999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I465)^(3))","v":144153.39391912497},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I465)^(4))","v":152081.83058467685},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I465)^(5))","v":160446.33126683408},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I465)^(6))","v":169270.87948650995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I465)^(7))","v":178580.77785826797}]
[659,{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,4,FALSE)","v":105.45},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,7,FALSE)","v":5007},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},16155.81,{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,10,FALSE)","v":527988.15},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,11,FALSE)","v":6335857.7999999998},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-30"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D466=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D466,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2083021.7424657533},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I466)^(2))","v":7390144.53792},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I466)^(3))","v":7981356.1009536004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I466)^(4))","v":8619864.5890298896},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I466)^(5))","v":9309453.7561522815},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I466)^(6))","v":10054210.056644464},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I466)^(7))","v":10858546.861176021}]
[660,{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,4,FALSE)","v":97.888938597472318},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,7,FALSE)","v":894.1},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},1396545.71,{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,10,FALSE)","v":87522.5},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,11,FALSE)","v":1050270},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D467=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D467,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":345294.24657534243},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I467)^(2))","v":1202454.1230000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I467)^(3))","v":1286625.9116100001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I467)^(4))","v":1376689.7254226999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I467)^(5))","v":1473058.0062022891},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I467)^(6))","v":1576172.0666364492},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I467)^(7))","v":1686504.1113010009}]
[661,{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,4,FALSE)","v":143.18759689922481},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,7,FALSE)","v":387},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},10608.53,{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,10,FALSE)","v":55413.599999999999},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,11,FALSE)","v":664963.19999999995},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D468=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D468,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":218618.03835616435},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I468)^(2))","v":775613.07648000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I468)^(3))","v":837662.12259840011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I468)^(4))","v":904675.09240627219},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I468)^(5))","v":977049.09979877388},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I468)^(6))","v":1055213.027782676},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I468)^(7))","v":1139630.07000529}]
[662,{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,4,FALSE)","v":75.155555555555551},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,7,FALSE)","v":270},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},23264.36,{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,10,FALSE)","v":20292},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,11,FALSE)","v":243504},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D469=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D469,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":80056.109589041094},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I469)^(2))","v":284023.06560000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I469)^(3))","v":306744.91084800003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I469)^(4))","v":331284.50371584005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I469)^(5))","v":357787.26401310728},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I469)^(6))","v":386410.24513415591},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I469)^(7))","v":417323.0647448884}]
[663,{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,4,FALSE)","v":72.162009569378},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,7,FALSE)","v":209},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},235665.36,{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,10,FALSE)","v":15081.86},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,11,FALSE)","v":180982.32},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D470=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D470,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":59501.036712328765},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I470)^(2))","v":201437.84671799999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I470)^(3))","v":212516.92828748998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I470)^(4))","v":224205.35934330191},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I470)^(5))","v":236536.65410718351},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I470)^(6))","v":249546.17008307861},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I470)^(7))","v":263271.20943764789}]
[733,{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,4,FALSE)","v":34.509379310344826},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,7,FALSE)","v":145},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},2906046.66,{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,10,FALSE)","v":5003.8599999999997},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,11,FALSE)","v":60046.32},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-07-01"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,13,FALSE)","v":"2007-08-31"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D471=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D471,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":19741.255890410957},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I471)^(2))","v":72656.047200000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I471)^(3))","v":79921.651920000018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I471)^(4))","v":87913.817112000019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I471)^(5))","v":96705.198823200029},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I471)^(6))","v":106375.71870552005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I471)^(7))","v":117013.29057607208}]
[737,{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,4,FALSE)","v":40.071489361702127},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,7,FALSE)","v":188},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,9,FALSE)","v":0},11130.25,{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,10,FALSE)","v":7533.44},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,11,FALSE)","v":90401.279999999999},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-08-01"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-07-31"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D472=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D472,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":29720.968767123286},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I472)^(2))","v":90401.279999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I472)^(3))","v":90401.279999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I472)^(4))","v":90401.279999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I472)^(5))","v":90401.279999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I472)^(6))","v":90401.279999999999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I472)^(7))","v":90401.279999999999}]
[741,{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,4,FALSE)","v":162.62765585074732},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,7,FALSE)","v":571.38},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},527988.15,{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,10,FALSE)","v":92922.19},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,11,FALSE)","v":1115066.28},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-11-01"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,13,FALSE)","v":"2006-04-30"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D473=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D473,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":366597.13315068494},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I473)^(2))","v":1300613.3089920001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I473)^(3))","v":1404662.3737113602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I473)^(4))","v":1517035.3636082693},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I473)^(5))","v":1638398.1926969306},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I473)^(6))","v":1769470.0481126853},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I473)^(7))","v":1911027.6519617003}]
[742,{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,4,FALSE)","v":111.57799847211612},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,7,FALSE)","v":261.8},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},87522.5,{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,10,FALSE)","v":29211.119999999999},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,11,FALSE)","v":350533.44},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-06-01"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-05-31"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D474=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D474,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":115243.87068493151},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I474)^(2))","v":424145.46240000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I474)^(3))","v":466560.00864000013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I474)^(4))","v":513216.00950400013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I474)^(5))","v":564537.61045440019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I474)^(6))","v":620991.37149984029},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I474)^(7))","v":683090.50864982442}]
[743,{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,4,FALSE)","v":28.837499999999999},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,7,FALSE)","v":224},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},65253.599999999999,{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,10,FALSE)","v":6459.6},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,11,FALSE)","v":77515.199999999997},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D475=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D475,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":25484.44931506849},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I475)^(2))","v":88747.152480000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I475)^(3))","v":94959.453153599999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I475)^(4))","v":101606.614874352},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I475)^(5))","v":108719.07791555664},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I475)^(6))","v":116329.4133696456},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I475)^(7))","v":124472.4723055208}]
[744,{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,4,FALSE)","v":83.958184210526312},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,7,FALSE)","v":380},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},20292,{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,10,FALSE)","v":31904.11},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,11,FALSE)","v":382849.32},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-12-31"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D476=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D476,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":125868.2695890411},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I476)^(2))","v":446555.44684800005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I476)^(3))","v":482279.88259584008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I476)^(4))","v":520862.2732035073},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I476)^(5))","v":562531.25505978789},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I476)^(6))","v":607533.75546457106},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I476)^(7))","v":656136.45590173674}]
[745,{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,4,FALSE)","v":22.5},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,7,FALSE)","v":80},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,9,FALSE)","v":0},15081.86,{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,10,FALSE)","v":1800},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,11,FALSE)","v":21600},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-12-01"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-11-30"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D477=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D477,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7101.3698630136978},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I477)^(2))","v":21600},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I477)^(3))","v":21600},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I477)^(4))","v":21600},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I477)^(5))","v":21600},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I477)^(6))","v":21600},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I477)^(7))","v":21600}]
[746,{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,4,FALSE)","v":40.625},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,7,FALSE)","v":160},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,9,FALSE)","v":0},615.6,{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,10,FALSE)","v":6500},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,11,FALSE)","v":78000},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-02-01"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-01-31"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D478=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D478,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":25643.835616438355},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I478)^(2))","v":78000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I478)^(3))","v":78000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I478)^(4))","v":78000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I478)^(5))","v":78000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I478)^(6))","v":78000},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I478)^(7))","v":78000}]
[747,{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,4,FALSE)","v":76.390444597621922},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,7,FALSE)","v":232.12},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},5003.8599999999997,{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,10,FALSE)","v":17731.75},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,11,FALSE)","v":212781},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-02-01"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-01-31"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D479=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D479,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":69955.397260273967},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I479)^(2))","v":243612.9669},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I479)^(3))","v":260665.87458300003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I479)^(4))","v":278912.48580381001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I479)^(5))","v":298436.35981007671},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I479)^(6))","v":319326.90499678208},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I479)^(7))","v":341679.78834655683}]
[748,{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,4,FALSE)","v":96.915789473684214},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,7,FALSE)","v":228},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},2636,{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,10,FALSE)","v":22096.799999999999},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,11,FALSE)","v":265161.59999999998},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D480=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D480,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":87176.416438356158},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I480)^(2))","v":309284.49024000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I480)^(3))","v":334027.24945920001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I480)^(4))","v":360749.42941593606},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I480)^(5))","v":389609.38376921095},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I480)^(6))","v":420778.13447074784},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I480)^(7))","v":454440.38522840769}]
[749,{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,4,FALSE)","v":175.31877408477843},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,7,FALSE)","v":8304},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},2122.23,{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,10,FALSE)","v":1455847.1},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,11,FALSE)","v":17470165.199999999},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-04-01"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-02-28"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D481=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D481,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5743615.9561643833},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I481)^(2))","v":20377200.68928},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I481)^(3))","v":22007376.744422402},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I481)^(4))","v":23767966.883976195},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I481)^(5))","v":25669404.234694291},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I481)^(6))","v":27722956.57346984},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I481)^(7))","v":29940793.099347427}]
[750,{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,4,FALSE)","v":139.09186561104343},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,7,FALSE)","v":4926},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},7533.44,{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,10,FALSE)","v":685166.53},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,11,FALSE)","v":8221998.3600000003},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,12,FALSE)","v":"2001-06-01"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-05-31"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D482=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D482,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2703122.7484931508},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I482)^(2))","v":9590138.8871040009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I482)^(3))","v":10357349.998072322},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I482)^(4))","v":11185937.997918108},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I482)^(5))","v":12080813.037751557},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I482)^(6))","v":13047278.080771683},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I482)^(7))","v":14091060.327233419}]
[751,{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,4,FALSE)","v":161.44740653099859},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,7,FALSE)","v":2113},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},4500,{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,10,FALSE)","v":341138.37},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,11,FALSE)","v":4093660.44},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,12,FALSE)","v":"2002-12-01"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-10-31"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D483=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D483,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1345860.9665753425},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I483)^(2))","v":4953329.1324000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I483)^(3))","v":5448662.045640002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I483)^(4))","v":5993528.2502040016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I483)^(5))","v":6592881.0752244024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I483)^(6))","v":7252169.1827468434},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I483)^(7))","v":7977386.1010215292}]
[752,{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,4,FALSE)","v":350.0050743099788},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,7,FALSE)","v":471},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},92922.19,{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,10,FALSE)","v":164852.39000000001},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,11,FALSE)","v":1978228.68},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-08-01"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,13,FALSE)","v":"2007-07-31"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D484=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D484,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":650376.55232876702},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I484)^(2))","v":2307405.9323519999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I484)^(3))","v":2491998.4069401603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I484)^(4))","v":2691358.2794953734},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I484)^(5))","v":2906666.9418550031},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I484)^(6))","v":3139200.2972034039},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I484)^(7))","v":3390336.3209796762}]
[754,{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,4,FALSE)","v":56.739479674796748},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,7,FALSE)","v":1230},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},30591.119999999999,{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,10,FALSE)","v":69789.56},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,11,FALSE)","v":837474.72},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,12,FALSE)","v":"1996-05-15"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,13,FALSE)","v":"2001-05-14"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D485=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D485,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":275334.15452054795},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I485)^(2))","v":967806.72329999984},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I485)^(3))","v":1040392.2275474998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I485)^(4))","v":1118421.6446135624},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I485)^(5))","v":1202303.2679595796},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I485)^(6))","v":1292476.0130565478},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I485)^(7))","v":1389411.714035789}]
[757,{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,4,FALSE)","v":97.910935534591189},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,7,FALSE)","v":2544},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},6459.6,{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,10,FALSE)","v":249085.42},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,11,FALSE)","v":2989025.04},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D486=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D486,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":982693.16383561643},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I486)^(2))","v":3454192.0618499997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I486)^(3))","v":3713256.4664887497},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I486)^(4))","v":3991750.7014754061},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I486)^(5))","v":4291132.0040860614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I486)^(6))","v":4612966.9043925153},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I486)^(7))","v":4958939.422221954}]
[758,{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,4,FALSE)","v":113.49762920426579},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,7,FALSE)","v":4876},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},31904.11,{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,10,FALSE)","v":553414.43999999994},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,11,FALSE)","v":6640973.2800000003},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-12-31"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D487=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D487,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2183333.6810958902},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I487)^(2))","v":7746031.2337920014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I487)^(3))","v":8365713.732495361},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I487)^(4))","v":9034970.8310949914},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I487)^(5))","v":9757768.4975825902},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I487)^(6))","v":10538389.9773892},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I487)^(7))","v":11381461.175580336}]
[759,{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,4,FALSE)","v":87.589930555555554},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,7,FALSE)","v":576},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1800,{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,10,FALSE)","v":50451.8},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,11,FALSE)","v":605421.6},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-04-30"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D488=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D488,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":199042.71780821917},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I488)^(2))","v":706163.75424000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I488)^(3))","v":762656.85457920004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I488)^(4))","v":823669.40294553619},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I488)^(5))","v":889562.95518117899},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I488)^(6))","v":960727.99159567349},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I488)^(7))","v":1037586.2309233274}]
[760,{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,4,FALSE)","v":171.88308720930232},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,7,FALSE)","v":5160},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},6500,{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,10,FALSE)","v":886916.73},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,11,FALSE)","v":10643000.76},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D489=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D489,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3499068.7430136981},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I489)^(2))","v":12878030.919600002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I489)^(3))","v":14165834.011560004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I489)^(4))","v":15582417.412716003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I489)^(5))","v":17140659.153987605},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I489)^(6))","v":18854725.069386367},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I489)^(7))","v":20740197.576325007}]
[763,{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,4,FALSE)","v":129.88874999999999},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,7,FALSE)","v":960},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},17731.75,{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,10,FALSE)","v":124693.2},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,11,FALSE)","v":1496318.4},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D490=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D490,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":491940.2958904109},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I490)^(2))","v":1745305.7817600002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I490)^(3))","v":1884930.2443008001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I490)^(4))","v":2035724.6638448643},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I490)^(5))","v":2198582.6369524533},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I490)^(6))","v":2374469.24790865},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I490)^(7))","v":2564426.7877413421}]
[765,{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,4,FALSE)","v":276.47404533333332},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,7,FALSE)","v":15000},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},24304.799999999999,{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,10,FALSE)","v":4147110.68},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,11,FALSE)","v":49765328.159999996},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-05-01"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D491=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D491,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":16361203.778630136},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I491)^(2))","v":60216047.073600002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I491)^(3))","v":66237651.780960016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I491)^(4))","v":72861416.95905602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I491)^(5))","v":80147558.654961616},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I491)^(6))","v":88162314.520457789},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I491)^(7))","v":96978545.972503588}]
[766,{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,4,FALSE)","v":93.011173333333332},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,7,FALSE)","v":375},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1541131.1,{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,10,FALSE)","v":34879.19},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,11,FALSE)","v":418550.28},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-12-01"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-11-30"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D492=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D492,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":137605.57150684932},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I492)^(2))","v":488197.04659200006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I492)^(3))","v":527252.81031936011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I492)^(4))","v":569433.03514490894},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I492)^(5))","v":614987.67795650172},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I492)^(6))","v":664186.69219302188},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I492)^(7))","v":717321.62756846368}]
[767,{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,4,FALSE)","v":130.46547042008032},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,7,FALSE)","v":7412.63},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},714146.53,{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,10,FALSE)","v":967092.26},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,11,FALSE)","v":11605107.119999999},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-04-30"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D493=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D493,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3815377.6832876708},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I493)^(2))","v":13661822.229341999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I493)^(3))","v":14823077.118836069},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I493)^(4))","v":16083038.673937133},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I493)^(5))","v":17450096.961221788},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I493)^(6))","v":18933355.202925641},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I493)^(7))","v":20542690.395174321}]
[768,{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,4,FALSE)","v":175.5014248366013},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,7,FALSE)","v":765},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},352178.37,{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,10,FALSE)","v":134258.59},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,11,FALSE)","v":1611103.08},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-11-01"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-09-30"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D494=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D494,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":529677.72493150679},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I494)^(2))","v":1949434.7268000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I494)^(3))","v":2144378.1994800009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I494)^(4))","v":2358816.0194280008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I494)^(5))","v":2594697.6213708012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I494)^(6))","v":2854167.3835078813},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I494)^(7))","v":3139584.1218586699}]
[769,{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,4,FALSE)","v":167.64959465922138},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,7,FALSE)","v":2065.9160000000002},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},168716.39,{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,10,FALSE)","v":346349.98},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,11,FALSE)","v":4156199.76},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D495=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D495,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1366421.8389041096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I495)^(2))","v":5029001.7096000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I495)^(3))","v":5531901.8805600014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I495)^(4))","v":6085092.0686160009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I495)^(5))","v":6693601.2754776021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I495)^(6))","v":7362961.4030253626},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I495)^(7))","v":8099257.5433279006}]
[770,{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,4,FALSE)","v":145.37857142857143},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,7,FALSE)","v":49},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},69789.56,{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,10,FALSE)","v":7123.55},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,11,FALSE)","v":85482.6},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-03-31"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D496=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D496,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":28103.868493150687},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I496)^(2))","v":94244.566500000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I496)^(3))","v":98956.794825000019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I496)^(4))","v":103904.63456625001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I496)^(5))","v":109099.86629456253},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I496)^(6))","v":114554.85960929064},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I496)^(7))","v":120282.60258975519}]
[771,{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,4,FALSE)","v":142.9625541125541},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,7,FALSE)","v":1848},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},256813.42,{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,10,FALSE)","v":264194.8},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,11,FALSE)","v":3170337.6},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-07-01"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-07-31"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D497=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D497,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1042302.7726027397},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I497)^(2))","v":3663721.389},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I497)^(3))","v":3938500.4931749995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I497)^(4))","v":4233888.0301631251},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I497)^(5))","v":4551429.6324253595},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I497)^(6))","v":4892786.8548572604},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I497)^(7))","v":5259745.8689715555}]
[772,{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,4,FALSE)","v":117.59078571428572},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,7,FALSE)","v":1400},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},553414.43999999994,{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,10,FALSE)","v":164627.1},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,11,FALSE)","v":1975525.2},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-12-31"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D498=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D498,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":649487.73698630137},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I498)^(2))","v":2261778.8014799999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I498)^(3))","v":2420103.3175836001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I498)^(4))","v":2589510.549814452},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I498)^(5))","v":2770776.2883014637},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I498)^(6))","v":2964730.6284825662},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I498)^(7))","v":3172261.7724763458}]
[773,{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,4,FALSE)","v":111.84938679245283},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,7,FALSE)","v":2120},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},50451.8,{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,10,FALSE)","v":237120.7},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,11,FALSE)","v":2845448.4},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-11-30"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D499=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D499,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":935489.88493150682},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I499)^(2))","v":3318931.01376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I499)^(3))","v":3584445.4948608004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I499)^(4))","v":3871201.1344496645},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I499)^(5))","v":4180897.225205638},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I499)^(6))","v":4515369.0032220893},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I499)^(7))","v":4876598.5234798566}]
[775,{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,4,FALSE)","v":148.5240115942029},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,7,FALSE)","v":3450},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},886916.73,{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,10,FALSE)","v":512407.84},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,11,FALSE)","v":6148894.0800000001},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-05-01"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-04-30"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D500=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D500,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2021554.2180821917},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I500)^(2))","v":7105815.7211999996},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I500)^(3))","v":7638751.9002899993},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I500)^(4))","v":8211658.2928117495},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I500)^(5))","v":8827532.6647726297},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I500)^(6))","v":9489597.6146305762},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I500)^(7))","v":10201317.43572787}]
[776,{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,4,FALSE)","v":208.32355251141553},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,7,FALSE)","v":2190},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},124693.2,{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,10,FALSE)","v":456228.58},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,11,FALSE)","v":5474742.96},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D501=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D501,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1799915.49369863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I501)^(2))","v":6624438.9816000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I501)^(3))","v":7286882.8797600018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I501)^(4))","v":8015571.1677360022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I501)^(5))","v":8817128.2845096029},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I501)^(6))","v":9698841.112960564},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I501)^(7))","v":10668725.224256622}]
[780,{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,4,FALSE)","v":128.32142146115081},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,7,FALSE)","v":2345.6990000000001},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},2783.26,{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,10,FALSE)","v":301003.43},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,11,FALSE)","v":3612041.16},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-06-01"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-05-31"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D502=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D502,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1187520.3813698629},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I502)^(2))","v":4291466.1021960005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I502)^(3))","v":4677698.0513936412},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I502)^(4))","v":5098690.876019069},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I502)^(5))","v":5557573.0548607856},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I502)^(6))","v":6057754.6297982568},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I502)^(7))","v":6602952.5464800997}]
[781,{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,4,FALSE)","v":53.106918290043289},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,7,FALSE)","v":11088},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},4147110.68,{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,10,FALSE)","v":588849.51},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,11,FALSE)","v":7066194.1200000001},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-09-01"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-07-31"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D503=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D503,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2323132.3134246576},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I503)^(2))","v":8242008.8215680011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I503)^(3))","v":8901369.5272934418},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I503)^(4))","v":9613479.0894769169},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I503)^(5))","v":10382557.41663507},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I503)^(6))","v":11213162.009965878},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I503)^(7))","v":12110214.970763149}]
[783,{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,4,FALSE)","v":181.24524174246051},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,7,FALSE)","v":2089},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},34879.19,{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,10,FALSE)","v":378621.31},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,11,FALSE)","v":4543455.72},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-09-01"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-08-31"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D504=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D504,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1493738.8668493149},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I504)^(2))","v":5497581.4212000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I504)^(3))","v":6047339.5633200016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I504)^(4))","v":6652073.5196520016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I504)^(5))","v":7317280.8716172017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I504)^(6))","v":8049008.9587789234},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I504)^(7))","v":8853909.8546568174}]
[784,{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,4,FALSE)","v":210.36258541089566},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,7,FALSE)","v":1083},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},1030572.26,{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,10,FALSE)","v":227822.68},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,11,FALSE)","v":2733872.16},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-07-01"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-06-30"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D505=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D505,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":898807.28547945211},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I505)^(2))","v":3307985.3136000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I505)^(3))","v":3638783.8449600013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I505)^(4))","v":4002662.2294560014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I505)^(5))","v":4402928.4524016017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I505)^(6))","v":4843221.2976417625},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I505)^(7))","v":5327543.4274059394}]
[786,{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,4,FALSE)","v":116.74837630448128},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,7,FALSE)","v":6516},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},134258.59,{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,10,FALSE)","v":760732.42},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,11,FALSE)","v":9128789.0399999991},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-11-30"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D506=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D506,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3001245.7117808214},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I506)^(2))","v":10746638.677613998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I506)^(3))","v":11660102.965211188},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I506)^(4))","v":12651211.717254138},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I506)^(5))","v":13726564.71322074},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I506)^(6))","v":14893322.713844502},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I506)^(7))","v":16159255.144521287}]
[787,{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,4,FALSE)","v":127.81679284525791},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,7,FALSE)","v":2404},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},346349.98,{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,10,FALSE)","v":307271.57},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,11,FALSE)","v":3687258.84},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D507=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D507,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1212249.4816438355},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I507)^(2))","v":4340733.2879189998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I507)^(3))","v":4709695.6173921153},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I507)^(4))","v":5110019.7448704438},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I507)^(5))","v":5544371.4231844312},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I507)^(6))","v":6015642.994155108},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I507)^(7))","v":6526972.6486582933}]
[788,{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,4,FALSE)","v":147.79338498212158},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,7,FALSE)","v":2517},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},7123.55,{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,10,FALSE)","v":371995.95},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,11,FALSE)","v":4463951.4000000004},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-11-30"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D508=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D508,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1467600.4602739727},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I508)^(2))","v":5206752.9129600013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I508)^(3))","v":5623293.1459968016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I508)^(4))","v":6073156.5976765463},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I508)^(5))","v":6559009.1254906692},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I508)^(6))","v":7083729.8555299239},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I508)^(7))","v":7650428.2439723182}]
[789,{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,4,FALSE)","v":136.49349180327869},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,7,FALSE)","v":1220},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},275234.8,{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,10,FALSE)","v":166522.06},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,11,FALSE)","v":1998264.72},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-03-31"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D509=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D509,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":656963.74356164376},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I509)^(2))","v":2352407.1850020001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I509)^(3))","v":2552361.7957271701},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I509)^(4))","v":2769312.548363979},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I509)^(5))","v":3004704.1149749174},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I509)^(6))","v":3260103.9647477851},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I509)^(7))","v":3537212.8017513473}]
[790,{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,4,FALSE)","v":183.76470489604293},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,7,FALSE)","v":2982},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},167939.1,{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,10,FALSE)","v":547986.35},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,11,FALSE)","v":6575836.2000000002},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-04-01"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D510=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D510,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2161918.7506849314},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I510)^(2))","v":7956761.8020000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I510)^(3))","v":8752437.9822000023},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I510)^(4))","v":9627681.7804200035},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I510)^(5))","v":10590449.958462004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I510)^(6))","v":11649494.954308206},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I510)^(7))","v":12814444.449739028}]
[791,{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,4,FALSE)","v":204.14477777777779},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,7,FALSE)","v":2250},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},237120.7,{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,10,FALSE)","v":459325.75},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,11,FALSE)","v":5511909},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-03-01"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D511=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D511,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1812134.4657534244},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I511)^(2))","v":6669409.8900000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I511)^(3))","v":7336350.8790000025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I511)^(4))","v":8069985.9669000022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I511)^(5))","v":8876984.5635900032},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I511)^(6))","v":9764683.0199490041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I511)^(7))","v":10741151.321943907}]
[792,{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,4,FALSE)","v":106.99236666666667},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},522343.84,{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,10,FALSE)","v":32097.71},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,11,FALSE)","v":385172.52},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-02-01"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-12-31"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D512=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D512,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":126632.06136986302},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I512)^(2))","v":449265.22732800007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I512)^(3))","v":485206.44551424007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I512)^(4))","v":524022.96115537937},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I512)^(5))","v":565944.79804780975},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I512)^(6))","v":611220.38189163455},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I512)^(7))","v":660118.01244296529}]
[793,{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,4,FALSE)","v":92.067572113363056},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,7,FALSE)","v":237.82},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},456228.58,{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,10,FALSE)","v":21895.51},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,11,FALSE)","v":262746.12},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-07-30"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D513=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D513,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":86382.286027397247},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I513)^(2))","v":306467.07436800003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I513)^(3))","v":330984.44031744002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I513)^(4))","v":357463.19554283528},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I513)^(5))","v":386060.25118626212},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I513)^(6))","v":416945.07128116314},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I513)^(7))","v":450300.67698365619}]
[795,{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,4,FALSE)","v":242.32073529411764},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,7,FALSE)","v":680},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},301003.43,{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,10,FALSE)","v":164778.1},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,11,FALSE)","v":1977337.2},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-06-01"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D514=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D514,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":650083.46301369858},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I514)^(2))","v":2392578.0120000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I514)^(3))","v":2631835.8132000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I514)^(4))","v":2895019.3945200006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I514)^(5))","v":3184521.333972001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I514)^(6))","v":3502973.4673692016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I514)^(7))","v":3853270.8141061221}]
[796,{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,4,FALSE)","v":167.65831515151515},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,7,FALSE)","v":1650},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},588849.51,{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,10,FALSE)","v":276636.21999999997},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,11,FALSE)","v":3319634.64},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-04-01"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D515=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D515,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1091386.7309589041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I515)^(2))","v":4016757.9144000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I515)^(3))","v":4418433.7058400018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I515)^(4))","v":4860277.0764240017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I515)^(5))","v":5346304.7840664024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I515)^(6))","v":5880935.2624730431},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I515)^(7))","v":6469028.7887203479}]
[798,{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,4,FALSE)","v":126.53972755850506},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,7,FALSE)","v":5726},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},27422.69,{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,10,FALSE)","v":724566.48},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,11,FALSE)","v":8694797.7599999998},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-06-30"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D516=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D516,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2858563.6471232874},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I516)^(2))","v":10141612.107264001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I516)^(3))","v":10952941.07584512},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I516)^(4))","v":11829176.361912731},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I516)^(5))","v":12775510.470865751},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I516)^(6))","v":13797551.308535011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I516)^(7))","v":14901355.413217815}]
[799,{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,4,FALSE)","v":131.73089999999999},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},378621.31,{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,10,FALSE)","v":658654.5},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,11,FALSE)","v":7903854},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-08-30"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D517=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D517,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2598527.3424657532},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I517)^(2))","v":9390568.937400002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I517)^(3))","v":10235720.141766002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I517)^(4))","v":11156934.954524942},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I517)^(5))","v":12161059.100432189},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I517)^(6))","v":13255554.419471087},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I517)^(7))","v":14448554.317223484}]
[800,{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,4,FALSE)","v":38.456447746883988},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,7,FALSE)","v":8344},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},227822.68,{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,10,FALSE)","v":320880.59999999998},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,11,FALSE)","v":3850567.2},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D518=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D518,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1265939.901369863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I518)^(2))","v":4574858.8903200012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I518)^(3))","v":4986596.190448801},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I518)^(4))","v":5435389.8475891929},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I518)^(5))","v":5924574.933872221},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I518)^(6))","v":6457786.6779207215},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I518)^(7))","v":7038987.4789335867}]
[801,{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,4,FALSE)","v":119.1},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},781708.42,{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,10,FALSE)","v":595500},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,11,FALSE)","v":7146000},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-11-30"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D519=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D519,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2349369.8630136987},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I519)^(2))","v":8490162.6000000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I519)^(3))","v":9254277.2340000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I519)^(4))","v":10087162.185060002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I519)^(5))","v":10995006.781715404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I519)^(6))","v":11984557.392069791},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I519)^(7))","v":13063167.557356071}]
[802,{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,4,FALSE)","v":82.470210815765356},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,7,FALSE)","v":4364},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},310583.57,{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,10,FALSE)","v":359900},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,11,FALSE)","v":4318800},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D520=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D520,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1419879.4520547944},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I520)^(2))","v":5131166.28},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I520)^(3))","v":5592971.2452000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I520)^(4))","v":6096338.6572680008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I520)^(5))","v":6645009.1364221219},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I520)^(6))","v":7243059.9587001139},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I520)^(7))","v":7894935.354983123}]
[803,{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,4,FALSE)","v":153.55808793456032},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,5,FALSE)","v":133.13},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,7,FALSE)","v":2934},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},385795.95,{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,10,FALSE)","v":450539.43},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,11,FALSE)","v":5406473.1600000001},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D521=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D521,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1777470.6279452054},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I521)^(2))","v":6541832.5236000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I521)^(3))","v":7196015.7759600021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I521)^(4))","v":7915617.3535560025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I521)^(5))","v":8707179.0889116041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I521)^(6))","v":9577896.9978027642},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I521)^(7))","v":10535686.697583042}]
[804,{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,4,FALSE)","v":88.66},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},169834.06,{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,10,FALSE)","v":443300},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,11,FALSE)","v":5319600},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-05-31"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D522=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D522,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1748909.5890410957},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I522)^(2))","v":6436716.0000000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I522)^(3))","v":7080387.6000000024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I522)^(4))","v":7788426.3600000022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I522)^(5))","v":8567268.9960000031},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I522)^(6))","v":9423995.8956000041},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I522)^(7))","v":10366395.485160006}]
[805,{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,4,FALSE)","v":69.678387650085767},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,7,FALSE)","v":5830},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},547986.35,{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,10,FALSE)","v":406225},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,11,FALSE)","v":4874700},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D523=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D523,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1602641.0958904109},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I523)^(2))","v":5898387.0000000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I523)^(3))","v":6488225.700000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I523)^(4))","v":7137048.2700000023},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I523)^(5))","v":7850753.0970000029},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I523)^(6))","v":8635828.4067000039},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I523)^(7))","v":9499411.2473700065}]
[806,{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,4,FALSE)","v":139.65600000000001},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},459325.75,{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,10,FALSE)","v":698280},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,11,FALSE)","v":8379360},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-09-30"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D524=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D524,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2754858.0821917807},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I524)^(2))","v":9955517.6160000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I524)^(3))","v":10851514.201440001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I524)^(4))","v":11828150.479569603},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I524)^(5))","v":12892684.022730868},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I524)^(6))","v":14053025.584776647},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I524)^(7))","v":15317797.887406545}]
[807,{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,4,FALSE)","v":81.657520578697927},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,7,FALSE)","v":4009},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},32097.71,{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,10,FALSE)","v":327365},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,11,FALSE)","v":3928380},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-03-01"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D525=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D525,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1291522.1917808219},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I525)^(2))","v":4582062.432},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I525)^(3))","v":4948627.4265600005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I525)^(4))","v":5344517.6206848016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I525)^(5))","v":5772079.0303395856},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I525)^(6))","v":6233845.3527667532},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I525)^(7))","v":6732552.9809880937}]
[808,{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,4,FALSE)","v":100.68},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,7,FALSE)","v":6000},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},24655.51,{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,10,FALSE)","v":604080},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,11,FALSE)","v":7248960},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-01"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D526=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D526,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2383219.726027397},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I526)^(2))","v":8771241.6000000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I526)^(3))","v":9648365.7600000035},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I526)^(4))","v":10613202.336000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I526)^(5))","v":11674522.569600005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I526)^(6))","v":12841974.826560006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I526)^(7))","v":14126172.309216009}]
[810,{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,4,FALSE)","v":83.191626598929517},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,7,FALSE)","v":22046},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},164778.1,{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,10,FALSE)","v":1834042.6},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,11,FALSE)","v":22008511.199999999},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D527=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D527,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7235674.9150684923},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I527)^(2))","v":26630298.552000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I527)^(3))","v":29293328.407200009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I527)^(4))","v":32222661.247920007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I527)^(5))","v":35444927.372712009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I527)^(6))","v":38989420.109983213},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I527)^(7))","v":42888362.120981544}]
[819,{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,4,FALSE)","v":122.66592592592593},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,7,FALSE)","v":81},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},287676.21999999997,{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,10,FALSE)","v":9935.94},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,11,FALSE)","v":119231.28},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D528=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D528,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":39199.324931506846},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I528)^(2))","v":141658.68376800002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I528)^(3))","v":154407.96530712003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I528)^(4))","v":168304.68218476084},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I528)^(5))","v":183452.10358138932},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I528)^(6))","v":199962.79290371438},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I528)^(7))","v":217959.44426504866}]
[820,{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,4,FALSE)","v":64.807213114754092},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,7,FALSE)","v":183},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},28628.78,{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,10,FALSE)","v":11859.72},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,11,FALSE)","v":142316.64000000001},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D529=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D529,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":46789.032328767127},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I529)^(2))","v":169086.39998400005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I529)^(3))","v":184304.17598256006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I529)^(4))","v":200891.55182099045},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I529)^(5))","v":218971.79148487962},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I529)^(6))","v":238679.25271851881},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I529)^(7))","v":260160.38546318549}]
[821,{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,4,FALSE)","v":135.81619047619046},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,7,FALSE)","v":168},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},770106.48,{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,10,FALSE)","v":22817.119999999999},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,11,FALSE)","v":273805.44},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D530=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D530,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":90018.226849315062},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I530)^(2))","v":325308.24326400005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I530)^(3))","v":354585.98515776003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I530)^(4))","v":386498.72382195847},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I530)^(5))","v":421283.60896593478},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I530)^(6))","v":459199.13377286895},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I530)^(7))","v":500527.05581242713}]
[822,{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,4,FALSE)","v":189.79774834437086},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,7,FALSE)","v":755},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},693832.5,{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,10,FALSE)","v":143297.29999999999},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,11,FALSE)","v":1719567.6},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D531=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D531,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":565337.29315068491},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I531)^(2))","v":2043018.2655600004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I531)^(3))","v":2226889.9094604007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I531)^(4))","v":2427310.0013118368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I531)^(5))","v":2645767.9014299023},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I531)^(6))","v":2883887.0125585934},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I531)^(7))","v":3143436.8436888671}]
[823,{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,4,FALSE)","v":44.521875000000001},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,7,FALSE)","v":176},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},387930.6,{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,10,FALSE)","v":7835.85},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,11,FALSE)","v":94030.2},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D532=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D532,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":30914.038356164379},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I532)^(2))","v":111717.28062000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I532)^(3))","v":121771.83587580001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I532)^(4))","v":132731.30110462202},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I532)^(5))","v":144677.11820403801},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I532)^(6))","v":157698.05884240146},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I532)^(7))","v":171890.88413821757}]
[824,{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,4,FALSE)","v":159.16535433070865},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,7,FALSE)","v":254},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},638400,{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,10,FALSE)","v":40428},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,11,FALSE)","v":485136},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D533=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D533,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":159496.76712328766},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I533)^(2))","v":565862.63040000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I533)^(3))","v":611131.64083200006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I533)^(4))","v":660022.17209856014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I533)^(5))","v":712823.94586644496},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I533)^(6))","v":769849.86153576069},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I533)^(7))","v":831437.85045862151}]
[829,{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,4,FALSE)","v":44.705111111111108},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,7,FALSE)","v":90},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},436400,{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,10,FALSE)","v":4023.46},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,11,FALSE)","v":48281.52},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D534=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D534,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":15873.376438356163},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I534)^(2))","v":56838.212381999998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I534)^(3))","v":61669.460434469998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I534)^(4))","v":66911.364571399943},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I534)^(5))","v":72598.830559968934},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I534)^(6))","v":78769.73115756629},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I534)^(7))","v":85465.158305959427}]
[835,{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,4,FALSE)","v":123.83235274943773},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,7,FALSE)","v":6135.8},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},450539.43,{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,10,FALSE)","v":759810.55},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,11,FALSE)","v":9117726.5999999996},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-11-01"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D535=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D535,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2997608.7452054792},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I535)^(2))","v":10438885.18434},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I535)^(3))","v":11169607.1472438},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I535)^(4))","v":11951479.647550866},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I535)^(5))","v":12788083.222879428},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I535)^(6))","v":13683249.048480986},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I535)^(7))","v":14641076.481874656}]
[837,{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,4,FALSE)","v":114.87089149945224},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,7,FALSE)","v":22555.37},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},512500,{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,10,FALSE)","v":2590955.46},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,11,FALSE)","v":31091465.52},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D536=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D536,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":10221851.677808218},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I536)^(2))","v":36601650.496781997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I536)^(3))","v":39712790.789008468},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I536)^(4))","v":43088378.006074183},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I536)^(5))","v":46750890.136590488},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I536)^(6))","v":50724715.798200674},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I536)^(7))","v":55036316.641047738}]
[838,{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,4,FALSE)","v":95.76},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,7,FALSE)","v":18349},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,9,FALSE)","v":8.2500000000000004E-2},496225,{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,10,FALSE)","v":1757100.24},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,11,FALSE)","v":21085202.879999999},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D537=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D537,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":6932121.4947945196},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I537)^(2))","v":24707772.517301999},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I537)^(3))","v":26746163.749979414},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I537)^(4))","v":28952722.25935271},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I537)^(5))","v":31341321.845749311},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I537)^(6))","v":33926980.898023628},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I537)^(7))","v":36725956.822110578}]
[839,{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,4,FALSE)","v":97.469999999999985},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,7,FALSE)","v":18349},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},743280,{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,10,FALSE)","v":1788477.03},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,11,FALSE)","v":21461724.359999999},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D538=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D538,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7055909.3786301361},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I538)^(2))","v":25265278.459700998},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I538)^(3))","v":27412827.128775585},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I538)^(4))","v":29742917.434721503},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I538)^(5))","v":32271065.416672833},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I538)^(6))","v":35014105.977090023},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I538)^(7))","v":37990304.985142678}]
[840,{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,4,FALSE)","v":96.900000065474558},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,7,FALSE)","v":15273.11},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},387665,{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,10,FALSE)","v":1479964.36},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,11,FALSE)","v":17759572.32},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D539=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D539,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5838763.5024657529},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I539)^(2))","v":20714765.154048003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I539)^(3))","v":22371946.366371844},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I539)^(4))","v":24161702.075681593},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I539)^(5))","v":26094638.241736121},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I539)^(6))","v":28182209.301075015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I539)^(7))","v":30436786.045161016}]
[842,{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,4,FALSE)","v":271.72322474116385},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,7,FALSE)","v":11204},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},696000,{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,10,FALSE)","v":3044387.01},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,11,FALSE)","v":36532644.119999997},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-01-04"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D540=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D540,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":12010732.313424656},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I540)^(2))","v":43404434.478972003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I540)^(3))","v":47310833.582079485},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I540)^(4))","v":51568808.604466639},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I540)^(5))","v":56210001.378868647},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I540)^(6))","v":61268901.502966829},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I540)^(7))","v":66783102.63823384}]
[843,{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,4,FALSE)","v":105},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,7,FALSE)","v":31900},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},2023462.6,{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,10,FALSE)","v":3349500},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,11,FALSE)","v":40194000},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-30"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D541=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D541,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":13214465.753424658},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I541)^(2))","v":47754491.400000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I541)^(3))","v":52052395.626000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I541)^(4))","v":56737111.232340008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I541)^(5))","v":61843451.243250616},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I541)^(6))","v":67409361.855143175},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I541)^(7))","v":73476204.422106057}]
[844,{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,4,FALSE)","v":89.775000000000006},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,7,FALSE)","v":24000},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},11393.94,{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,10,FALSE)","v":2154600},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,11,FALSE)","v":25855200},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D542=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D542,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":8500339.7260273974},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I542)^(2))","v":29325614.219999995},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I542)^(3))","v":31231779.144299991},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I542)^(4))","v":33261844.788679488},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I542)^(5))","v":35423864.699943654},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I542)^(6))","v":37726415.905439988},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I542)^(7))","v":40178632.939293586}]
[845,{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,4,FALSE)","v":99.69},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,7,FALSE)","v":14642},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},15000,{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,10,FALSE)","v":1459660.98},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,11,FALSE)","v":17515931.760000002},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D543=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D543,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5758662.4964383561},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I543)^(2))","v":20430582.804864004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I543)^(3))","v":22065029.429253124},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I543)^(4))","v":23830231.783593379},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I543)^(5))","v":25736650.326280847},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I543)^(6))","v":27795582.352383319},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I543)^(7))","v":30019228.940573987}]
[846,{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,4,FALSE)","v":159.32594726234464},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,7,FALSE)","v":11908},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},25700,{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,10,FALSE)","v":1897253.38},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,11,FALSE)","v":22767040.559999999},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D544=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D544,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7485054.4306849306},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I544)^(2))","v":27548119.077600002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I544)^(3))","v":30302930.985360008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I544)^(4))","v":33333224.083896007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I544)^(5))","v":36666546.492285609},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I544)^(6))","v":40333201.141514175},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I544)^(7))","v":44366521.2556656}]
[847,{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,4,FALSE)","v":108.3},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,7,FALSE)","v":3750},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},150500,{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,10,FALSE)","v":406125},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,11,FALSE)","v":4873500},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-07-01"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D545=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D545,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1602246.5753424657},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I545)^(2))","v":5790205.3500000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I545)^(3))","v":6311323.8315000013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I545)^(4))","v":6879342.9763350012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I545)^(5))","v":7498483.8442051522},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I545)^(6))","v":8173347.3901836164},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I545)^(7))","v":8908948.6553001422}]
[848,{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,4,FALSE)","v":125.2268851674641},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,7,FALSE)","v":10450},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},11003.85,{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,10,FALSE)","v":1308620.95},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,11,FALSE)","v":15703451.4},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D546=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D546,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5162778.5424657529},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I546)^(2))","v":18657270.608340003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I546)^(3))","v":20336424.963090602},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I546)^(4))","v":22166703.209768757},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I546)^(5))","v":24161706.498647951},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I546)^(6))","v":26336260.083526269},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I546)^(7))","v":28706523.491043631}]
[849,{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,4,FALSE)","v":75.002446283687362},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,7,FALSE)","v":24527},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},45000,{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,10,FALSE)","v":1839585},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,11,FALSE)","v":22075020},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D547=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D547,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":7257540.8219178077},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I547)^(2))","v":25748303.328000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I547)^(3))","v":27808167.594240002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I547)^(4))","v":30032821.001779206},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I547)^(5))","v":32435446.681921542},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I547)^(6))","v":35030282.416475274},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I547)^(7))","v":37832705.009793296}]
[850,{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,4,FALSE)","v":113.4632786885246},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,7,FALSE)","v":3477},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},4023.46,{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,10,FALSE)","v":394511.82},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,11,FALSE)","v":4734141.84},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-30"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D548=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D548,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1556430.1939726027},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I548)^(2))","v":5521903.0421760008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I548)^(3))","v":5963655.2855500802},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I548)^(4))","v":6440747.7083940879},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I548)^(5))","v":6956007.5250656148},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I548)^(6))","v":7512488.1270708647},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I548)^(7))","v":8113487.1772365347}]
[852,{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,4,FALSE)","v":90.423076923076948},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,7,FALSE)","v":5200},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},896232.55,{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,10,FALSE)","v":470200},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,11,FALSE)","v":5642400},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-11-01"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D549=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D549,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1855035.616438356},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I549)^(2))","v":6827304.0000000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I549)^(3))","v":7510034.4000000022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I549)^(4))","v":8261037.8400000026},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I549)^(5))","v":9087141.6240000036},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I549)^(6))","v":9995855.7864000052},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I549)^(7))","v":10995441.365040006}]
[853,{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,4,FALSE)","v":182.8},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,7,FALSE)","v":4000},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},2924741.06,{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,10,FALSE)","v":731200},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,11,FALSE)","v":8774400},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-11-01"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D550=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D550,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":2884734.2465753425},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I550)^(2))","v":10617024.000000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I550)^(3))","v":11678726.400000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I550)^(4))","v":12846599.040000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I550)^(5))","v":14131258.944000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I550)^(6))","v":15544384.838400008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I550)^(7))","v":17098823.32224001}]
[854,{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,4,FALSE)","v":144.21385048031101},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,7,FALSE)","v":1025.98},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},2026579.14,{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,10,FALSE)","v":147960.5263},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,11,FALSE)","v":1775526.3156000001},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-04-30"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D551=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D551,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":583734.67910136981},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I551)^(2))","v":2148386.8418760006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I551)^(3))","v":2363225.526063601},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I551)^(4))","v":2599548.0786699606},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I551)^(5))","v":2859502.8865369572},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I551)^(6))","v":3145453.1751906532},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I551)^(7))","v":3459998.4927097191}]
[856,{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,4,FALSE)","v":142.14096287229702},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,7,FALSE)","v":1376},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},2061478.53,{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,10,FALSE)","v":195585.96489999999},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,11,FALSE)","v":2347031.5787999998},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D552=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D552,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":771626.82042739715},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I552)^(2))","v":2839908.2103480003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I552)^(3))","v":3123899.0313828005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I552)^(4))","v":3436288.9345210805},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I552)^(5))","v":3779917.8279731888},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I552)^(6))","v":4157909.6107705082},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I552)^(7))","v":4573700.5718475599}]
[857,{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,4,FALSE)","v":67.365269461077844},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,7,FALSE)","v":668},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},1479964.36,{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,10,FALSE)","v":45000},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,11,FALSE)","v":540000},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D553=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D553,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":177534.24657534246},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I553)^(2))","v":629856},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I553)^(3))","v":680244.4800000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I553)^(4))","v":734664.03840000019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I553)^(5))","v":793437.16147200018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I553)^(6))","v":856912.13438976032},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I553)^(7))","v":925465.1051409411}]
[858,{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,4,FALSE)","v":121.69746088410764},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,7,FALSE)","v":1091},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},3175829.74,{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,10,FALSE)","v":132771.92980000001},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,11,FALSE)","v":1593263.1576},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D554=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D554,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":523812.54496438353},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I554)^(2))","v":1927848.4206960003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I554)^(3))","v":2120633.2627656008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I554)^(4))","v":2332696.5890421607},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I554)^(5))","v":2565966.2479463769},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I554)^(6))","v":2822562.8727410152},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I554)^(7))","v":3104819.1600151169}]
[859,{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,4,FALSE)","v":117.3},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,7,FALSE)","v":800},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},3787050,{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,10,FALSE)","v":93840},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,11,FALSE)","v":1126080},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D555=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D555,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":370218.08219178079},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I555)^(2))","v":1362556.8000000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I555)^(3))","v":1498812.4800000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I555)^(4))","v":1648693.7280000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I555)^(5))","v":1813563.1008000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I555)^(6))","v":1994919.410880001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I555)^(7))","v":2194411.3519680016}]
[910,{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,4,FALSE)","v":107.26997652582159},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,7,FALSE)","v":426},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},2523276,{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,10,FALSE)","v":45697.01},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,11,FALSE)","v":548364.12},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-03"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-05-02"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D556=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D556,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":180284.09424657532},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I556)^(2))","v":663520.58520000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I556)^(3))","v":729872.64372000017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I556)^(4))","v":802859.90809200017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I556)^(5))","v":883145.89890120027},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I556)^(6))","v":971460.48879132047},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I556)^(7))","v":1068606.5376704526}]
[911,{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,4,FALSE)","v":119.33879069767441},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,7,FALSE)","v":215},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},1651522.98,{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,10,FALSE)","v":25657.84},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,11,FALSE)","v":307894.08},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-04"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-05-03"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D557=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D557,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":101225.45095890411},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I557)^(2))","v":372551.83680000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I557)^(3))","v":409807.02048000012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I557)^(4))","v":450787.72252800013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I557)^(5))","v":495866.49478080019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I557)^(6))","v":545453.14425888029},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I557)^(7))","v":599998.45868476841}]
[917,{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,4,FALSE)","v":194.87166666666667},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},2155890.88,{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,10,FALSE)","v":29230.75},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,11,FALSE)","v":350769},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-05"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-04-04"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D558=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D558,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":115321.31506849315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I558)^(2))","v":424430.49000000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I558)^(3))","v":466873.53900000016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I558)^(4))","v":513560.89290000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I558)^(5))","v":564916.98219000024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I558)^(6))","v":621408.68040900026},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I558)^(7))","v":683549.54844990047}]
[918,{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,4,FALSE)","v":121.6194},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},497325,{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,10,FALSE)","v":18242.91},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,11,FALSE)","v":218914.92},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-06"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-04-05"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D559=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D559,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":71972.02849315069},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I559)^(2))","v":264887.05320000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I559)^(3))","v":291375.75852000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I559)^(4))","v":320513.33437200013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I559)^(5))","v":352564.66780920012},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I559)^(6))","v":387821.13459012023},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I559)^(7))","v":426603.24804913229}]
[896,{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,4,FALSE)","v":178.48900621118011},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,7,FALSE)","v":322},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},1642406.55,{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,10,FALSE)","v":57473.46},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,11,FALSE)","v":689681.52},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D560=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D560,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":226744.60931506849},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I560)^(2))","v":834514.63920000021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I560)^(3))","v":917966.10312000033},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I560)^(4))","v":1009762.7134320003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I560)^(5))","v":1110738.9847752005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I560)^(6))","v":1221812.8832527206},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I560)^(7))","v":1343994.1715779928}]
[897,{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,4,FALSE)","v":150},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,7,FALSE)","v":120.45493333333334},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},2189585,{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,10,FALSE)","v":18068.240000000002},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,11,FALSE)","v":216818.88},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-05-01"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D561=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D561,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":71282.91945205479},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I561)^(2))","v":257602.51132800005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I561)^(3))","v":280786.73734752007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I561)^(4))","v":306057.54370879685},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I561)^(5))","v":333602.7226425886},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I561)^(6))","v":363626.9676804216},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I561)^(7))","v":396353.39477165957}]
[898,{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,4,FALSE)","v":146.44054654299262},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,7,FALSE)","v":77.920359281437129},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},530699,{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,10,FALSE)","v":11410.7},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,11,FALSE)","v":136928.4},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D562=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D562,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":45017.556164383561},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I562)^(2))","v":156769.32516000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I562)^(3))","v":167743.1779212},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I562)^(4))","v":179485.20037568398},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I562)^(5))","v":192049.16440198189},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I562)^(6))","v":205492.60591012062},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I562)^(7))","v":219877.08832382906}]
[899,{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,4,FALSE)","v":163.90253543307085},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,7,FALSE)","v":635},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},5646239.8099999996,{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,10,FALSE)","v":104078.11},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,11,FALSE)","v":1248937.32},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-01-03"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-02-28"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D563=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D563,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":410609.52986301371},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I563)^(2))","v":1511214.1572000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I563)^(3))","v":1662335.5729200006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I563)^(4))","v":1828569.1302120006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I563)^(5))","v":2011426.0432332009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I563)^(6))","v":2212568.647556521},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I563)^(7))","v":2433825.5123121738}]
[901,{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,4,FALSE)","v":69.233424999999997},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},602200,{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,10,FALSE)","v":27693.37},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,11,FALSE)","v":332320.44},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D564=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D564,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":109256.03506849315},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I564)^(2))","v":402107.73240000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I564)^(3))","v":442318.50564000016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I564)^(4))","v":486550.35620400013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I564)^(5))","v":535205.39182440017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I564)^(6))","v":588725.93100684031},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I564)^(7))","v":647598.52410752443}]
[902,{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,4,FALSE)","v":149.03400419287212},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,7,FALSE)","v":238.5},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},751000,{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,10,FALSE)","v":35544.61},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,11,FALSE)","v":426535.32},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-02"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D565=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D565,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":140230.7901369863},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I565)^(2))","v":516107.73720000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I565)^(3))","v":567718.51092000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I565)^(4))","v":624490.36201200017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I565)^(5))","v":686939.39821320027},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I565)^(6))","v":755633.33803452039},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I565)^(7))","v":831196.67183797248}]
[903,{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,4,FALSE)","v":75.249450549450543},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,7,FALSE)","v":182},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},159210.5263,{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,10,FALSE)","v":13695.4},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,11,FALSE)","v":164344.79999999999},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-02-01"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-03"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D566=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D566,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":54031.167123287662},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I566)^(2))","v":198857.20800000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I566)^(3))","v":218742.92880000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I566)^(4))","v":240617.22168000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I566)^(5))","v":264678.94384800008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I566)^(6))","v":291146.83823280013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I566)^(7))","v":320261.52205608017}]
[904,{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,4,FALSE)","v":58.507186813186813},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,7,FALSE)","v":455},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,9,FALSE)","v":0},204585.96489999999,{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,10,FALSE)","v":26620.77},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,11,FALSE)","v":319449.24},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-02-02"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-04"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D567=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D567,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":105024.40767123287},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I567)^(2))","v":319449.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I567)^(3))","v":319449.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I567)^(4))","v":319449.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I567)^(5))","v":319449.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I567)^(6))","v":319449.24},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I567)^(7))","v":319449.24}]
[906,{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,4,FALSE)","v":44.563279857397504},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,7,FALSE)","v":56.1},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},54000,{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,10,FALSE)","v":2500},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,11,FALSE)","v":30000},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-02"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-01"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D568=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D568,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":9863.0136986301368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I568)^(2))","v":34992},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I568)^(3))","v":37791.360000000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I568)^(4))","v":40814.668800000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I568)^(5))","v":44079.842304000013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I568)^(6))","v":47606.229688320018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I568)^(7))","v":51414.728063385621}]
[907,{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,4,FALSE)","v":158.48949760765549},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,7,FALSE)","v":418},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},132771.92980000001,{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,10,FALSE)","v":66248.61},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,11,FALSE)","v":794983.32},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-03"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-02"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D569=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D569,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":261364.37917808216},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I569)^(2))","v":927268.54444800003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I569)^(3))","v":1001450.02800384},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I569)^(4))","v":1081566.0302441474},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I569)^(5))","v":1168091.3126636792},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I569)^(6))","v":1261538.6176767736},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I569)^(7))","v":1362461.7070909156}]
[908,{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,4,FALSE)","v":148.02006711409396},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,7,FALSE)","v":149},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},111000,{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,10,FALSE)","v":22054.99},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,11,FALSE)","v":264659.88},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-01"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-30"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D570=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D570,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":87011.467397260276},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I570)^(2))","v":320238.45480000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I570)^(3))","v":352262.30028000014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I570)^(4))","v":387488.5303080001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I570)^(5))","v":426237.38333880017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I570)^(6))","v":468861.12167268025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I570)^(7))","v":515747.23383994831}]
[948,{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,4,FALSE)","v":255.55478068671161},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,7,FALSE)","v":262.41000000000003},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},null,{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,10,FALSE)","v":67060.13},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,11,FALSE)","v":804721.56},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D571=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D571,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":264565.99232876714},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I571)^(2))","v":904185.14481600013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I571)^(3))","v":958436.25350496033},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I571)^(4))","v":1015942.4287152579},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I571)^(5))","v":1076898.9744381735},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I571)^(6))","v":1141512.9129044639},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I571)^(7))","v":1210003.687678732}]
[958,{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,4,FALSE)","v":145.40648430493275},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,7,FALSE)","v":6690},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,10,FALSE)","v":972769.38},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,11,FALSE)","v":11673232.560000001},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D572=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D572,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3837775.0882191779},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I572)^(2))","v":14124611.397600003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I572)^(3))","v":15537072.537360005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I572)^(4))","v":17090779.791096006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I572)^(5))","v":18799857.770205606},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I572)^(6))","v":20679843.547226172},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I572)^(7))","v":22747827.901948791}]
[959,{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,4,FALSE)","v":74.792167832167834},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,7,FALSE)","v":286},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,10,FALSE)","v":21390.560000000001},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,11,FALSE)","v":256686.72},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D573=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D573,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":84390.154520547934},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I573)^(2))","v":299399.39020800003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I573)^(3))","v":323351.34142464004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I573)^(4))","v":349219.4487386113},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I573)^(5))","v":377157.00463770016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I573)^(6))","v":407329.56500871625},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I573)^(7))","v":439915.93020941358}]
[960,{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,4,FALSE)","v":39.314859813084112},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,7,FALSE)","v":214},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,10,FALSE)","v":8413.3799999999992},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,11,FALSE)","v":100960.56},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D574=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D574,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":33192.512876712324},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I574)^(2))","v":117760.397184},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I574)^(3))","v":127181.22895872001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I574)^(4))","v":137355.72727541762},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I574)^(5))","v":148344.18545745104},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I574)^(6))","v":160211.72029404715},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I574)^(7))","v":173028.6579175709}]
[961,{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,4,FALSE)","v":75.8151768488746},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,7,FALSE)","v":311},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,10,FALSE)","v":23578.52},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,11,FALSE)","v":282942.24},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D575=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D575,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":93022.106301369859},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I575)^(2))","v":323940.57057599997},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I575)^(3))","v":346616.41051632003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I575)^(4))","v":370879.55925246241},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I575)^(5))","v":396841.1284001348},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I575)^(6))","v":424620.00738814421},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I575)^(7))","v":454343.40790531435}]
[962,{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,4,FALSE)","v":123.72301460823373},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,7,FALSE)","v":2259},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,10,FALSE)","v":279490.28999999998},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,11,FALSE)","v":3353883.48},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D576=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D576,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1102646.6235616438},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I576)^(2))","v":4058199.0108000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I576)^(3))","v":4464018.9118800014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I576)^(4))","v":4910420.8030680018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I576)^(5))","v":5401462.8833748018},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I576)^(6))","v":5941609.171712283},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I576)^(7))","v":6535770.0888835117}]
[963,{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,4,FALSE)","v":139.4094241247995},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,7,FALSE)","v":816.67},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,10,FALSE)","v":113851.4944},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,11,FALSE)","v":1366217.9328000001},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-02"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-01"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D577=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D577,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":449167.53955068492},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I577)^(2))","v":1653123.6986880004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I577)^(3))","v":1818436.0685568007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I577)^(4))","v":2000279.6754124807},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I577)^(5))","v":2200307.6429537288},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I577)^(6))","v":2420338.4072491019},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I577)^(7))","v":2662372.2479740125}]
[965,{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,4,FALSE)","v":91.105714285714285},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,10,FALSE)","v":25509.599999999999},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,11,FALSE)","v":306115.20000000001},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D578=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D578,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":100640.61369863013},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I578)^(2))","v":357052.76928000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I578)^(3))","v":385616.99082240008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I578)^(4))","v":416466.35008819209},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I578)^(5))","v":449783.65809524746},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I578)^(6))","v":485766.35074286733},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I578)^(7))","v":524627.65880229673}]
[971,{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,4,FALSE)","v":158.92271068859196},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,7,FALSE)","v":622.72},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,10,FALSE)","v":98964.350399999996},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,11,FALSE)","v":1187572.2047999999},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-11-01"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D579=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D579,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":390434.69746849313},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I579)^(2))","v":1436962.3678080002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I579)^(3))","v":1580658.6045888003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I579)^(4))","v":1738724.4650476803},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I579)^(5))","v":1912596.9115524485},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I579)^(6))","v":2103856.6027076938},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I579)^(7))","v":2314242.2629784634}]
[972,{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,4,FALSE)","v":98.66},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,7,FALSE)","v":100},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,10,FALSE)","v":9866},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,11,FALSE)","v":118392},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-09-01"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D580=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D580,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":38923.397260273967},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I580)^(2))","v":138092.42880000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I580)^(3))","v":149139.82310400001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I580)^(4))","v":161071.00895232003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I580)^(5))","v":173956.68966850563},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I580)^(6))","v":187873.22484198611},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I580)^(7))","v":202903.08282934502}]
[973,{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,4,FALSE)","v":86.583333333333329},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,7,FALSE)","v":264},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,10,FALSE)","v":22858},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,11,FALSE)","v":274296},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D581=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D581,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":90179.506849315061},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I581)^(2))","v":319938.85440000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I581)^(3))","v":345533.96275200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I581)^(4))","v":373176.67977216007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I581)^(5))","v":403030.81415393291},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I581)^(6))","v":435273.27928624756},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I581)^(7))","v":470095.1416291474}]
[974,{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,4,FALSE)","v":169.50724637681159},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,7,FALSE)","v":138},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,10,FALSE)","v":23392},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,11,FALSE)","v":280704},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D582=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D582,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":92286.246575342462},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I582)^(2))","v":327413.14560000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I582)^(3))","v":353606.19724800007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I582)^(4))","v":381894.69302784011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I582)^(5))","v":412446.2684700673},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I582)^(6))","v":445441.96994767274},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I582)^(7))","v":481077.32754348655}]
[976,{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,4,FALSE)","v":191.2375530612245},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,7,FALSE)","v":4900},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,10,FALSE)","v":937064.01},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,11,FALSE)","v":11244768.119999999},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-01"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D583=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D583,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":3696910.0668493146},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I583)^(2))","v":13115897.535168},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I583)^(3))","v":14165169.33798144},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I583)^(4))","v":15298382.885019958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I583)^(5))","v":16522253.515821554},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I583)^(6))","v":17844033.797087282},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I583)^(7))","v":19271556.500854265}]
[977,{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,4,FALSE)","v":130.27797690163283},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,7,FALSE)","v":2511},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,10,FALSE)","v":327128},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,11,FALSE)","v":3925536},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D584=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D584,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1290587.1780821916},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I584)^(2))","v":4578745.1904000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I584)^(3))","v":4945044.8056320008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I584)^(4))","v":5340648.3900825614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I584)^(5))","v":5767900.2612891663},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I584)^(6))","v":6229332.2821923001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I584)^(7))","v":6727678.8647676846}]
[978,{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,4,FALSE)","v":83.48615384615384},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,7,FALSE)","v":1300},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,10,FALSE)","v":108532},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,11,FALSE)","v":1302384},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D585=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D585,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":428181.0410958904},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I585)^(2))","v":1519100.6976000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I585)^(3))","v":1640628.7534080001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I585)^(4))","v":1771879.0536806404},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I585)^(5))","v":1913629.3779750916},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I585)^(6))","v":2066719.7282130993},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I585)^(7))","v":2232057.3064701473}]
[979,{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,4,FALSE)","v":79.268749999999997},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,7,FALSE)","v":1120},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,10,FALSE)","v":88781},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,11,FALSE)","v":1065372},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,12,FALSE)","v":"2018-01-01"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-01-01"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D586=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D586,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":350259.28767123283},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I586)^(2))","v":1242649.9008000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I586)^(3))","v":1342061.8928640003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I586)^(4))","v":1449426.8442931203},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I586)^(5))","v":1565380.99183657},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I586)^(6))","v":1690611.4711834958},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I586)^(7))","v":1825860.3888781755}]
[980,{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,4,FALSE)","v":125.08582089552239},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,7,FALSE)","v":1340},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,10,FALSE)","v":167615},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,11,FALSE)","v":2011380},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D587=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D587,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":661275.61643835611},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I587)^(2))","v":2346073.6320000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I587)^(3))","v":2533759.5225600004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I587)^(4))","v":2736460.2843648004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I587)^(5))","v":2955377.1071139849},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I587)^(6))","v":3191807.2756831036},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I587)^(7))","v":3447151.8577377521}]
[981,{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,4,FALSE)","v":97.86363636363636},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,7,FALSE)","v":1100},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,10,FALSE)","v":107650},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,11,FALSE)","v":1291800},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D588=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D588,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":424701.36986301368},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I588)^(2))","v":1506755.52},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I588)^(3))","v":1627295.9616000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I588)^(4))","v":1757479.6385280003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I588)^(5))","v":1898078.0096102403},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I588)^(6))","v":2049924.2503790599},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I588)^(7))","v":2213918.1904093847}]
[983,{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,4,FALSE)","v":110.59593023255815},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,7,FALSE)","v":688},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,10,FALSE)","v":76090},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,11,FALSE)","v":913080},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-01"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D589=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D589,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":300190.68493150681},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I589)^(2))","v":1065016.5120000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I589)^(3))","v":1150217.8329600003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I589)^(4))","v":1242235.2595968002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I589)^(5))","v":1341614.0803645444},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I589)^(6))","v":1448943.206793708},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I589)^(7))","v":1564858.6633372046}]
[984,{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,4,FALSE)","v":235.13994910941477},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,7,FALSE)","v":1179},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,10,FALSE)","v":277230},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,11,FALSE)","v":3326760},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-01"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D590=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D590,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":1093729.3150684931},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I590)^(2))","v":3880332.8640000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I590)^(3))","v":4190759.4931200007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I590)^(4))","v":4526020.2525696009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I590)^(5))","v":4888101.8727751691},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I590)^(6))","v":5279150.0225971835},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I590)^(7))","v":5701482.0244049579}]
[985,{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,4,FALSE)","v":70.64399642289348},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,7,FALSE)","v":20128},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,10,FALSE)","v":1421922.36},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,11,FALSE)","v":17063068.32},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,12,FALSE)","v":"1987-11-04"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D591=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D591,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":5609775.8860273967},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I591)^(2))","v":19902362.888448004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I591)^(3))","v":21494551.919523843},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I591)^(4))","v":23214116.073085751},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I591)^(5))","v":25071245.358932614},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I591)^(6))","v":27076944.987647224},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I591)^(7))","v":29243100.586659003}]
[986,{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,4,FALSE)","v":159.17278978388998},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,7,FALSE)","v":509},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,10,FALSE)","v":81018.95},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,11,FALSE)","v":972227.4},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,12,FALSE)","v":"1993-02-01"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D592=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D592,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":319636.40547945205},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I592)^(2))","v":1176395.1540000001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I592)^(3))","v":1294034.6694000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I592)^(4))","v":1423438.1363400004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I592)^(5))","v":1565781.9499740007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I592)^(6))","v":1722360.1449714007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I592)^(7))","v":1894596.1594685412}]
[987,{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,4,FALSE)","v":100.62980891719745},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,7,FALSE)","v":314},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,10,FALSE)","v":31597.759999999998},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,11,FALSE)","v":379173.12},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D593=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D593,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":124659.65589041096},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I593)^(2))","v":458799.47520000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I593)^(3))","v":504679.42272000015},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I593)^(4))","v":555147.36499200016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I593)^(5))","v":610662.10149120016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I593)^(6))","v":671728.31164032035},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I593)^(7))","v":738901.14280435245}]
[988,{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,4,FALSE)","v":58.420061538461539},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,7,FALSE)","v":325},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},null,{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,10,FALSE)","v":18986.52},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,11,FALSE)","v":227838.24},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-01-01"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D594=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D594,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":74905.722739726014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I594)^(2))","v":265750.52313600003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I594)^(3))","v":287010.56498688005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I594)^(4))","v":309971.41018583043},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I594)^(5))","v":334769.12300069688},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I594)^(6))","v":361550.65284075268},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I594)^(7))","v":390474.70506801293}]
[990,{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,4,FALSE)","v":129.3645061728395},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,7,FALSE)","v":324},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,10,FALSE)","v":41914.1},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,11,FALSE)","v":502969.2},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D595=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D595,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":165359.73698630137},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I595)^(2))","v":608592.73200000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I595)^(3))","v":669452.00520000025},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I595)^(4))","v":736397.2057200002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I595)^(5))","v":810036.92629200034},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I595)^(6))","v":891040.6189212004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I595)^(7))","v":980144.68081332068}]
[991,{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,4,FALSE)","v":60.876040100250627},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,7,FALSE)","v":399},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,10,FALSE)","v":24289.54},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,11,FALSE)","v":291474.48},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-03-01"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D596=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D596,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":95827.226301369854},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I596)^(2))","v":352684.12080000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I596)^(3))","v":387952.53288000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I596)^(4))","v":426747.78616800008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I596)^(5))","v":469422.56478480011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I596)^(6))","v":516364.82126328023},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I596)^(7))","v":568001.30338960828}]
[992,{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,4,FALSE)","v":75.666966236345587},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,7,FALSE)","v":2014},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,10,FALSE)","v":152393.26999999999},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,11,FALSE)","v":1828719.24},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,12,FALSE)","v":"1995-11-01"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D597=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D597,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":601222.76383561641},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I597)^(2))","v":2212750.2804000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I597)^(3))","v":2434025.3084400008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I597)^(4))","v":2677427.8392840009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I597)^(5))","v":2945170.6232124008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I597)^(6))","v":3239687.6855336414},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I597)^(7))","v":3563656.4540870064}]
[994,{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,4,FALSE)","v":86.00838405486499},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,7,FALSE)","v":69.989999999999995},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,10,FALSE)","v":6019.7268000000004},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,11,FALSE)","v":72236.721600000004},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-10-17"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-11-30"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D598=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D598,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":23749.059156164385},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I598)^(2))","v":87406.433136000021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I598)^(3))","v":96147.076449600034},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I598)^(4))","v":105761.78409456003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I598)^(5))","v":116337.96250401605},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I598)^(6))","v":127971.75875441766},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I598)^(7))","v":140768.93462985946}]
[996,{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,4,FALSE)","v":17.125055475156778},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,7,FALSE)","v":1036.5},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,10,FALSE)","v":17750.12},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,11,FALSE)","v":213001.44},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-01-04"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-09-30"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D599=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D599,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":70027.870684931506},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I599)^(2))","v":257731.74240000005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I599)^(3))","v":283504.91664000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I599)^(4))","v":311855.4083040001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I599)^(5))","v":343040.94913440011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I599)^(6))","v":377345.04404784017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I599)^(7))","v":415079.54845262424}]
[997,{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,4,FALSE)","v":74.89216606498195},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,7,FALSE)","v":277},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,10,FALSE)","v":20745.13},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,11,FALSE)","v":248941.56},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-12-01"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D600=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D600,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":81843.800547945197},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I600)^(2))","v":301219.28760000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I600)^(3))","v":331341.21636000008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I600)^(4))","v":364475.33799600007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I600)^(5))","v":400922.87179560011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I600)^(6))","v":441015.15897516022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I600)^(7))","v":485116.67487267632}]
[998,{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,4,FALSE)","v":85.666844036697242},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,7,FALSE)","v":545},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},null,{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,10,FALSE)","v":46688.43},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,11,FALSE)","v":560261.16},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-31"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D601=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D601,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":184195.44986301369},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I601)^(2))","v":665646.28419600008},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I601)^(3))","v":725554.44977364014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I601)^(4))","v":790854.3502532678},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I601)^(5))","v":862031.24177606206},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I601)^(6))","v":939614.05353590765},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I601)^(7))","v":1024179.3183541393}]
[999,{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,4,FALSE)","v":61.109804986423107},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,7,FALSE)","v":81.02},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,10,FALSE)","v":4951.1163999999999},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,11,FALSE)","v":59413.396800000002},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-06-01"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D602=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D602,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":19533.171550684932},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I602)^(2))","v":71890.210128000021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I602)^(3))","v":79079.231140800024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I602)^(4))","v":86987.154254880021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I602)^(5))","v":95685.869680368036},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I602)^(6))","v":105254.45664840486},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I602)^(7))","v":115779.90231324536}]
[1000,{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,4,FALSE)","v":73.56050632911392},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,7,FALSE)","v":158},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,10,FALSE)","v":11622.56},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,11,FALSE)","v":139470.72},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-01-14"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D603=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D603,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":45853.387397260274},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I603)^(2))","v":168759.57120000003},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I603)^(3))","v":185635.52832000007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I603)^(4))","v":204199.08115200006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I603)^(5))","v":224618.98926720009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I603)^(6))","v":247080.88819392011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I603)^(7))","v":271788.97701331216}]
[1001,{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,4,FALSE)","v":73.820160000000001},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,10,FALSE)","v":36910.080000000002},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,11,FALSE)","v":442920.96000000002},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-01-03"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D604=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D604,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":145617.84986301369},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I604)^(2))","v":535934.36160000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I604)^(3))","v":589527.79776000022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I604)^(4))","v":648480.57753600017},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I604)^(5))","v":713328.63528960024},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I604)^(6))","v":784661.49881856039},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I604)^(7))","v":863127.64870041655}]
[1002,{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,4,FALSE)","v":79.14938405797102},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,7,FALSE)","v":276},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,10,FALSE)","v":21845.23},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,11,FALSE)","v":262142.76},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-01-01"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D605=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D605,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":86183.921095890415},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I605)^(2))","v":317192.73960000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I605)^(3))","v":348912.01356000011},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I605)^(4))","v":383803.21491600014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I605)^(5))","v":422183.53640760016},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I605)^(6))","v":464401.89004836022},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I605)^(7))","v":510842.07905319636}]
[1003,{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,4,FALSE)","v":135.81438461538463},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,7,FALSE)","v":130},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,10,FALSE)","v":17655.87},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,11,FALSE)","v":211870.44},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-01-01"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D606=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D606,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":69656.035068493147},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I606)^(2))","v":256363.23240000004},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I606)^(3))","v":281999.55564000009},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I606)^(4))","v":310199.5112040001},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I606)^(5))","v":341219.46232440014},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I606)^(6))","v":375341.40855684021},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I606)^(7))","v":412875.54941252427}]
[1004,{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,4,FALSE)","v":58.366466666666668},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},null,{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,10,FALSE)","v":8754.9699999999993},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,11,FALSE)","v":105059.64},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-07-01"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D607=1,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*MATRIX2!D607,($Y$8-$X$2)/365*Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]])","v":34540.155616438351},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I607)^(2))","v":127122.16440000002},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I607)^(3))","v":139834.38084000006},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I607)^(4))","v":153817.81892400005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I607)^(5))","v":169199.60081640005},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I607)^(6))","v":186119.56089804007},{"$f":"(Table_Provincial_GTAC3536[[#This Row],[Adj.AnnualRental]]*(1+$I607)^(7))","v":204731.51698784414}]

{"sheet":"Rtm (Y1-Y5)","index":2,"n_rows":607,"n_cols":31,"rows_kept":607,"cut":false,"hidden":true,"merged":[]}
["SystemID","ProvinceCode","Province","Adj.CostPerm2","Benchmark","Urban Classification","ExtentM2","TnTUseLease","TnTEscalation","Adj.RentalPerMonth","Adj.AnnualRental","RtmAnnualRental","LeaseStartDate2","LeaseEndDate","MonthToMonth","FY 2017/18","FY 2018/19","FY 2019/20","FY 2020/21","FY 2021/22","FY 2022/23","FY 2023/24","TOTAL","DATE","Market Rate","RTM"]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":1},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,4,FALSE)","v":182.33568900126423},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,7,FALSE)","v":791},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,10,FALSE)","v":144227.53},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,11,FALSE)","v":1730730.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":616980},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D2=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D2,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6263821.3850958906},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V2*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N2* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:N2,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:N2,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D2,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M2:N2,\">0\")-1)<0,0,COUNTIF(MATRIX2!M2:N2,\">0\"))))))","v":1981513.1891640001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W2*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O2*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:O2,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:O2,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E2,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M2:O2,\">0\")-1)<0,0,COUNTIF(MATRIX2!M2:O2,\">0\"))))))","v":2120219.1124054804},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X2*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P2*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:P2,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:P2,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F2,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M2:P2,\">0\")-1)<0,0,COUNTIF(MATRIX2!M2:P2,\">0\")))))))","v":2268634.450273864},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y2*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q2*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:Q2,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:Q2,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G2,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M2:Q2,\">0\")-1)<0,0,COUNTIF(MATRIX2!M2:Q2,\">0\"))))))","v":2427438.8617930347},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z2*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R2*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:R2,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:R2,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H2,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M2:R2,\">0\")-1)<0,0,COUNTIF(MATRIX2!M2:R2,\">0\"))))))","v":1625007.6544309992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA2*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S2*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:S2,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M2:S2,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I2,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M2:S2,\">0\")-1)<0,0,COUNTIF(MATRIX2!M2:S2,\">0\"))))))","v":712997.58551094518},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11135810.853578322},{"$f":"TODAY()","v":"2021-11-11"},"L/M/U",{"$f":"'MAIN-INTERFACE'!$D$4","v":0.04}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":2},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,4,FALSE)","v":169.35356330014224},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,7,FALSE)","v":1406},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,10,FALSE)","v":238111.11},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,11,FALSE)","v":2857333.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1096680},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D3=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D3,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10341198.125260273},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V3*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N3* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:N3,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:N3,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D3,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M3:N3,\">0\")-1)<0,0,COUNTIF(MATRIX2!M3:N3,\">0\"))))))","v":1754207.5249780603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W3*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O3*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:O3,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:O3,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E3,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M3:O3,\">0\")-1)<0,0,COUNTIF(MATRIX2!M3:O3,\">0\"))))))","v":1318044.8579999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X3*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P3*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:P3,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:P3,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F3,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M3:P3,\">0\")-1)<0,0,COUNTIF(MATRIX2!M3:P3,\">0\")))))))","v":1416898.2223499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y3*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q3*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:Q3,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:Q3,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G3,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M3:Q3,\">0\")-1)<0,0,COUNTIF(MATRIX2!M3:Q3,\">0\"))))))","v":1523165.5890262497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z3*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R3*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:R3,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:R3,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H3,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M3:R3,\">0\")-1)<0,0,COUNTIF(MATRIX2!M3:R3,\">0\"))))))","v":1637403.0082032185},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA3*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S3*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:S3,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M3:S3,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I3,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M3:S3,\">0\")-1)<0,0,COUNTIF(MATRIX2!M3:S3,\">0\"))))))","v":1760208.2338184598},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9409927.4363759886}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":3},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,4,FALSE)","v":124.16338983050848},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,7,FALSE)","v":295},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,10,FALSE)","v":36628.199999999997},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,11,FALSE)","v":439538.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":274350},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D4=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D4,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1590767.7435616439},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V4*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N4* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:N4,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:N4,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D4,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M4:N4,\">0\")-1)<0,0,COUNTIF(MATRIX2!M4:N4,\">0\"))))))","v":373130.85},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W4*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O4*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:O4,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:O4,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E4,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M4:O4,\">0\")-1)<0,0,COUNTIF(MATRIX2!M4:O4,\">0\"))))))","v":329727.54749999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X4*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P4*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:P4,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:P4,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F4,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M4:P4,\">0\")-1)<0,0,COUNTIF(MATRIX2!M4:P4,\">0\")))))))","v":354457.11356249999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y4*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q4*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:Q4,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:Q4,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G4,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M4:Q4,\">0\")-1)<0,0,COUNTIF(MATRIX2!M4:Q4,\">0\"))))))","v":381041.39707968745},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z4*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R4*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:R4,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:R4,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H4,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M4:R4,\">0\")-1)<0,0,COUNTIF(MATRIX2!M4:R4,\">0\"))))))","v":409619.50186066405},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA4*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S4*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:S4,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M4:S4,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I4,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M4:S4,\">0\")-1)<0,0,COUNTIF(MATRIX2!M4:S4,\">0\"))))))","v":440340.9645002138},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2288317.3745030654}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":4},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,4,FALSE)","v":110.23819209039549},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,7,FALSE)","v":354},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,10,FALSE)","v":39024.32},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,11,FALSE)","v":468291.84000000003},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":276120},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D5=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D5,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1694831.5633972604},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V5*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N5* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:N5,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:N5,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D5,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M5:N5,\">0\")-1)<0,0,COUNTIF(MATRIX2!M5:N5,\">0\"))))))","v":388497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W5*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O5*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:O5,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:O5,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E5,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M5:O5,\">0\")-1)<0,0,COUNTIF(MATRIX2!M5:O5,\">0\"))))))","v":331854.82199999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X5*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P5*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:P5,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:P5,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F5,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M5:P5,\">0\")-1)<0,0,COUNTIF(MATRIX2!M5:P5,\">0\")))))))","v":356743.93364999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y5*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q5*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:Q5,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:Q5,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G5,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M5:Q5,\">0\")-1)<0,0,COUNTIF(MATRIX2!M5:Q5,\">0\"))))))","v":383499.72867374995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z5*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R5*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:R5,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:R5,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H5,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M5:R5,\">0\")-1)<0,0,COUNTIF(MATRIX2!M5:R5,\">0\"))))))","v":412262.20832428121},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA5*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S5*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:S5,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M5:S5,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I5,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M5:S5,\">0\")-1)<0,0,COUNTIF(MATRIX2!M5:S5,\">0\"))))))","v":443181.87394860224},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2316039.5665966333}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":5},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,4,FALSE)","v":121.1889847715736},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,7,FALSE)","v":394},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,10,FALSE)","v":47748.46},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,11,FALSE)","v":572981.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":366420},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D6=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D6,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2073722.1586849315},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V6*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N6* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:N6,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:N6,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D6,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M6:N6,\">0\")-1)<0,0,COUNTIF(MATRIX2!M6:N6,\">0\"))))))","v":668325.64492800005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W6*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O6*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:O6,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:O6,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E6,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M6:O6,\">0\")-1)<0,0,COUNTIF(MATRIX2!M6:O6,\">0\"))))))","v":721791.69652224006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X6*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P6*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:P6,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:P6,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F6,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M6:P6,\">0\")-1)<0,0,COUNTIF(MATRIX2!M6:P6,\">0\")))))))","v":779535.03224401944},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y6*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q6*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:Q6,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:Q6,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G6,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M6:Q6,\">0\")-1)<0,0,COUNTIF(MATRIX2!M6:Q6,\">0\"))))))","v":506208.1861107623},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z6*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R6*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:R6,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:R6,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H6,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M6:R6,\">0\")-1)<0,0,COUNTIF(MATRIX2!M6:R6,\">0\"))))))","v":423445.19651692797},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA6*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S6*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:S6,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M6:S6,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I6,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M6:S6,\">0\")-1)<0,0,COUNTIF(MATRIX2!M6:S6,\">0\"))))))","v":455203.58625569753},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3554509.3425776474}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":6},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,4,FALSE)","v":115.04672222222223},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,7,FALSE)","v":540},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,10,FALSE)","v":62125.23},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,11,FALSE)","v":745502.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":502200},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D7=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D7,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2698107.2492054794},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V7*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N7* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:N7,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:N7,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D7,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M7:N7,\">0\")-1)<0,0,COUNTIF(MATRIX2!M7:N7,\">0\"))))))","v":869554.41926400014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W7*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O7*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:O7,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:O7,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E7,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M7:O7,\">0\")-1)<0,0,COUNTIF(MATRIX2!M7:O7,\">0\"))))))","v":939118.7728051201},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X7*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P7*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:P7,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:P7,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F7,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M7:P7,\">0\")-1)<0,0,COUNTIF(MATRIX2!M7:P7,\">0\")))))))","v":1014248.2746295298},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y7*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q7*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:Q7,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:Q7,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G7,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M7:Q7,\">0\")-1)<0,0,COUNTIF(MATRIX2!M7:Q7,\">0\"))))))","v":1095388.1365998923},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z7*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R7*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:R7,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:R7,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H7,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M7:R7,\">0\")-1)<0,0,COUNTIF(MATRIX2!M7:R7,\">0\"))))))","v":1183019.1875278838},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA7*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S7*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:S7,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M7:S7,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I7,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M7:S7,\">0\")-1)<0,0,COUNTIF(MATRIX2!M7:S7,\">0\"))))))","v":1277660.7225301145},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6378989.5133565413},null,"2018/19","2019/20","2020/21","2021/22","2022/23","2023+"]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":7},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,4,FALSE)","v":61.641045454545456},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,7,FALSE)","v":440},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,10,FALSE)","v":27122.06},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,11,FALSE)","v":325464.71999999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":409200},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D8=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D8,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1177914.7811506847},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V8*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N8* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:N8,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:N8,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D8,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M8:N8,\">0\")-1)<0,0,COUNTIF(MATRIX2!M8:N8,\">0\"))))))","v":364666.81177137536},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W8*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O8*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:O8,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:O8,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E8,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M8:O8,\">0\")-1)<0,0,COUNTIF(MATRIX2!M8:O8,\">0\"))))))","v":376115.16704999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X8*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P8*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:P8,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:P8,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F8,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M8:P8,\">0\")-1)<0,0,COUNTIF(MATRIX2!M8:P8,\">0\")))))))","v":404323.80457874993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y8*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q8*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:Q8,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:Q8,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G8,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M8:Q8,\">0\")-1)<0,0,COUNTIF(MATRIX2!M8:Q8,\">0\"))))))","v":434648.08992215618},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z8*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R8*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:R8,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:R8,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H8,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M8:R8,\">0\")-1)<0,0,COUNTIF(MATRIX2!M8:R8,\">0\"))))))","v":467246.69666631788},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA8*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S8*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:S8,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M8:S8,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I8,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M8:S8,\">0\")-1)<0,0,COUNTIF(MATRIX2!M8:S8,\">0\"))))))","v":502290.19891629164},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2549290.7689048913},null,43190,43555,43921,44286,44651,45016,45017]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":8},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,4,FALSE)","v":113.42489130434782},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,7,FALSE)","v":736},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,10,FALSE)","v":83480.72},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,11,FALSE)","v":1001768.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":684480},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D9=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D9,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3625579.1053150683},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V9*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N9* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:N9,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:N9,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D9,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M9:N9,\">0\")-1)<0,0,COUNTIF(MATRIX2!M9:N9,\">0\"))))))","v":1168462.9416960001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W9*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O9*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:O9,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:O9,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E9,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M9:O9,\">0\")-1)<0,0,COUNTIF(MATRIX2!M9:O9,\">0\"))))))","v":1261939.9770316803},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X9*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P9*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:P9,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:P9,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F9,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M9:P9,\">0\")-1)<0,0,COUNTIF(MATRIX2!M9:P9,\">0\")))))))","v":1362895.1751942148},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y9*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q9*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:Q9,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:Q9,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G9,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M9:Q9,\">0\")-1)<0,0,COUNTIF(MATRIX2!M9:Q9,\">0\"))))))","v":734809.51532523276},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z9*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R9*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:R9,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:R9,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H9,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M9:R9,\">0\")-1)<0,0,COUNTIF(MATRIX2!M9:R9,\">0\"))))))","v":791004.22496563196},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA9*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S9*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:S9,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M9:S9,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I9,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M9:S9,\">0\")-1)<0,0,COUNTIF(MATRIX2!M9:S9,\">0\"))))))","v":850329.54183805431},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6169441.3760508141},null,42826]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":9},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,4,FALSE)","v":93.312018228535408},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,7,FALSE)","v":412.54},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,10,FALSE)","v":38494.94},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,11,FALSE)","v":461939.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":383662.2},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D10=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D10,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1671840.5174794521},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V10*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N10* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:N10,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:N10,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D10,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M10:N10,\">0\")-1)<0,0,COUNTIF(MATRIX2!M10:N10,\">0\"))))))","v":538805.97619200009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W10*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O10*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:O10,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:O10,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E10,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M10:O10,\">0\")-1)<0,0,COUNTIF(MATRIX2!M10:O10,\">0\"))))))","v":581910.45428736007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X10*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P10*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:P10,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:P10,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F10,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M10:P10,\">0\")-1)<0,0,COUNTIF(MATRIX2!M10:P10,\">0\")))))))","v":484364.64069915499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y10*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q10*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:Q10,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:Q10,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G10,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M10:Q10,\">0\")-1)<0,0,COUNTIF(MATRIX2!M10:Q10,\">0\"))))))","v":443398.00553131202},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z10*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R10*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:R10,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:R10,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H10,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M10:R10,\">0\")-1)<0,0,COUNTIF(MATRIX2!M10:R10,\">0\"))))))","v":476652.85594616045},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA10*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S10*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:S10,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M10:S10,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I10,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M10:S10,\">0\")-1)<0,0,COUNTIF(MATRIX2!M10:S10,\">0\"))))))","v":512401.82014212245},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3037533.7527981102}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":10},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,4,FALSE)","v":98.821310942578549},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,7,FALSE)","v":923},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,10,FALSE)","v":91212.07},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,11,FALSE)","v":1094544.8400000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":858390},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D11=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D11,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3961352.6949041099},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V11*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N11* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:N11,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:N11,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D11,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M11:N11,\">0\")-1)<0,0,COUNTIF(MATRIX2!M11:N11,\">0\"))))))","v":1241460.1211489998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W11*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O11*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:O11,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:O11,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E11,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M11:O11,\">0\")-1)<0,0,COUNTIF(MATRIX2!M11:O11,\">0\"))))))","v":1322155.0290236848},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X11*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P11*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:P11,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:P11,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F11,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M11:P11,\">0\")-1)<0,0,COUNTIF(MATRIX2!M11:P11,\">0\")))))))","v":1408095.1059102241},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y11*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q11*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:Q11,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:Q11,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G11,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M11:Q11,\">0\")-1)<0,0,COUNTIF(MATRIX2!M11:Q11,\">0\"))))))","v":921981.40725434141},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z11*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R11*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:R11,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:R11,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H11,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M11:R11,\">0\")-1)<0,0,COUNTIF(MATRIX2!M11:R11,\">0\"))))))","v":991979.48321097589},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA11*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S11*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:S11,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M11:S11,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I11,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M11:S11,\">0\")-1)<0,0,COUNTIF(MATRIX2!M11:S11,\">0\"))))))","v":1066377.9444517989},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6952049.0910000242},null,null,null,null,{"$f":"COUNTIF(MATRIX2!M2:N2,0)","v":2}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":11},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,4,FALSE)","v":133.1673076923077},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,7,FALSE)","v":1164.8},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,10,FALSE)","v":155113.28},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,11,FALSE)","v":1861359.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1083264},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D12=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D12,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6736590.9987945203},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V12*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N12* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:N12,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:N12,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D12,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M12:N12,\">0\")-1)<0,0,COUNTIF(MATRIX2!M12:N12,\">0\"))))))","v":2171089.5575040001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W12*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O12*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:O12,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:O12,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E12,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M12:O12,\">0\")-1)<0,0,COUNTIF(MATRIX2!M12:O12,\">0\"))))))","v":2339933.9630302475},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X12*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P12*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:P12,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:P12,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F12,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M12:P12,\">0\")-1)<0,0,COUNTIF(MATRIX2!M12:P12,\">0\")))))))","v":1253849.9151359999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y12*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q12*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:Q12,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:Q12,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G12,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M12:Q12,\">0\")-1)<0,0,COUNTIF(MATRIX2!M12:Q12,\">0\"))))))","v":1347888.6587711999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z12*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R12*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:R12,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:R12,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H12,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M12:R12,\">0\")-1)<0,0,COUNTIF(MATRIX2!M12:R12,\">0\"))))))","v":1448980.30817904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA12*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S12*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:S12,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M12:S12,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I12,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M12:S12,\">0\")-1)<0,0,COUNTIF(MATRIX2!M12:S12,\">0\"))))))","v":1557653.8312924679},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10119396.233912954}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":12},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,4,FALSE)","v":139.12871171381812},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,7,FALSE)","v":2566.1999999999998},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,10,FALSE)","v":357032.1},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,11,FALSE)","v":4284385.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3079439.9999999995},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D13=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D13,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-15505953.01150685},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V13*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N13* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:N13,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:N13,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D13,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M13:N13,\">0\")-1)<0,0,COUNTIF(MATRIX2!M13:N13,\">0\"))))))","v":4905192.6154800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W13*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O13*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:O13,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:O13,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E13,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M13:O13,\">0\")-1)<0,0,COUNTIF(MATRIX2!M13:O13,\">0\"))))))","v":5248556.0985636003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X13*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P13*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:P13,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:P13,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F13,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M13:P13,\">0\")-1)<0,0,COUNTIF(MATRIX2!M13:P13,\">0\")))))))","v":3686412.7066212259},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y13*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q13*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:Q13,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:Q13,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G13,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M13:Q13,\">0\")-1)<0,0,COUNTIF(MATRIX2!M13:Q13,\">0\"))))))","v":3558905.6053823992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z13*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R13*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:R13,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:R13,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H13,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M13:R13,\">0\")-1)<0,0,COUNTIF(MATRIX2!M13:R13,\">0\"))))))","v":3825823.525786079},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA13*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S13*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:S13,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M13:S13,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I13,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M13:S13,\">0\")-1)<0,0,COUNTIF(MATRIX2!M13:S13,\">0\"))))))","v":4112760.2902200352},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":25337650.842053339}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":13},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,4,FALSE)","v":41.618457792207792},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,7,FALSE)","v":616},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,10,FALSE)","v":25636.97},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,11,FALSE)","v":307643.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":572880},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D14=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D14,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1113417.1190136985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V14*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N14* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:N14,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:N14,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D14,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M14:N14,\">0\")-1)<0,0,COUNTIF(MATRIX2!M14:N14,\">0\"))))))","v":319180.27650000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W14*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O14*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:O14,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:O14,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E14,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M14:O14,\">0\")-1)<0,0,COUNTIF(MATRIX2!M14:O14,\">0\"))))))","v":355520.68147499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X14*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P14*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:P14,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:P14,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F14,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M14:P14,\">0\")-1)<0,0,COUNTIF(MATRIX2!M14:P14,\">0\")))))))","v":382184.73258562497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y14*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q14*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:Q14,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:Q14,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G14,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M14:Q14,\">0\")-1)<0,0,COUNTIF(MATRIX2!M14:Q14,\">0\"))))))","v":410848.58752954687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z14*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R14*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:R14,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:R14,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H14,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M14:R14,\">0\")-1)<0,0,COUNTIF(MATRIX2!M14:R14,\">0\"))))))","v":441662.23159426288},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA14*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S14*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:S14,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M14:S14,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I14,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M14:S14,\">0\")-1)<0,0,COUNTIF(MATRIX2!M14:S14,\">0\"))))))","v":474786.89896383253},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2384183.4086482674}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":14},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,4,FALSE)","v":130.67388888888888},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,10,FALSE)","v":58803.25},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,11,FALSE)","v":705639},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":418500},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D15=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D15,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2553833.2027397258},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V15*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N15* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:N15,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:N15,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D15,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M15:N15,\">0\")-1)<0,0,COUNTIF(MATRIX2!M15:N15,\">0\"))))))","v":660853.09500000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W15*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O15*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:O15,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:O15,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E15,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M15:O15,\">0\")-1)<0,0,COUNTIF(MATRIX2!M15:O15,\">0\"))))))","v":502974.22499999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X15*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P15*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:P15,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:P15,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F15,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M15:P15,\">0\")-1)<0,0,COUNTIF(MATRIX2!M15:P15,\">0\")))))))","v":540697.291875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y15*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q15*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:Q15,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:Q15,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G15,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M15:Q15,\">0\")-1)<0,0,COUNTIF(MATRIX2!M15:Q15,\">0\"))))))","v":581249.58876562491},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z15*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R15*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:R15,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:R15,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H15,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M15:R15,\">0\")-1)<0,0,COUNTIF(MATRIX2!M15:R15,\">0\"))))))","v":624843.30792304687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA15*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S15*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:S15,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M15:S15,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I15,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M15:S15,\">0\")-1)<0,0,COUNTIF(MATRIX2!M15:S15,\">0\"))))))","v":671706.5560172752},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3582324.0645809472}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":15},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,4,FALSE)","v":123.28337579617835},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,7,FALSE)","v":314},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,10,FALSE)","v":38710.980000000003},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,11,FALSE)","v":464531.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":292020},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D16=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D16,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1681223.1642739726},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V16*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N16* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:N16,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:N16,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D16,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M16:N16,\">0\")-1)<0,0,COUNTIF(MATRIX2!M16:N16,\">0\"))))))","v":395505.06},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W16*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O16*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:O16,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:O16,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E16,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M16:O16,\">0\")-1)<0,0,COUNTIF(MATRIX2!M16:O16,\">0\"))))))","v":350964.23699999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X16*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P16*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:P16,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:P16,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F16,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M16:P16,\">0\")-1)<0,0,COUNTIF(MATRIX2!M16:P16,\">0\")))))))","v":377286.55477499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y16*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q16*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:Q16,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:Q16,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G16,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M16:Q16,\">0\")-1)<0,0,COUNTIF(MATRIX2!M16:Q16,\">0\"))))))","v":405583.04638312495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z16*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R16*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:R16,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:R16,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H16,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M16:R16,\">0\")-1)<0,0,COUNTIF(MATRIX2!M16:R16,\">0\"))))))","v":436001.77486185933},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA16*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S16*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:S16,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M16:S16,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I16,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M16:S16,\">0\")-1)<0,0,COUNTIF(MATRIX2!M16:S16,\">0\"))))))","v":468701.90797649871},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2434042.5809964831}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":16},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,4,FALSE)","v":140.72102189781023},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,7,FALSE)","v":548},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,10,FALSE)","v":77115.12},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,11,FALSE)","v":925381.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":509640},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D17=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D17,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3349120.2253150684},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V17*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N17* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:N17,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:N17,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D17,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M17:N17,\">0\")-1)<0,0,COUNTIF(MATRIX2!M17:N17,\">0\"))))))","v":1073758.1514871232},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W17*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O17*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:O17,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:O17,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E17,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M17:O17,\">0\")-1)<0,0,COUNTIF(MATRIX2!M17:O17,\">0\"))))))","v":612510.83399999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X17*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P17*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:P17,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:P17,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F17,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M17:P17,\">0\")-1)<0,0,COUNTIF(MATRIX2!M17:P17,\">0\")))))))","v":658449.14654999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y17*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q17*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:Q17,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:Q17,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G17,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M17:Q17,\">0\")-1)<0,0,COUNTIF(MATRIX2!M17:Q17,\">0\"))))))","v":707832.83254124993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z17*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R17*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:R17,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:R17,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H17,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M17:R17,\">0\")-1)<0,0,COUNTIF(MATRIX2!M17:R17,\">0\"))))))","v":760920.29498184368},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA17*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S17*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:S17,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M17:S17,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I17,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M17:S17,\">0\")-1)<0,0,COUNTIF(MATRIX2!M17:S17,\">0\"))))))","v":817989.31710548187},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4631460.5766656976}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":18},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,4,FALSE)","v":79.948076923076925},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,7,FALSE)","v":520},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,10,FALSE)","v":41573},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,11,FALSE)","v":498876},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":686400},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D18=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D18,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1805521.0849315068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V18*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N18* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:N18,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:N18,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D18,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M18:N18,\">0\")-1)<0,0,COUNTIF(MATRIX2!M18:N18,\">0\"))))))","v":517583.85},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W18*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O18*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:O18,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:O18,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E18,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M18:O18,\">0\")-1)<0,0,COUNTIF(MATRIX2!M18:O18,\">0\"))))))","v":576513.5774999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X18*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P18*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:P18,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:P18,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F18,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M18:P18,\">0\")-1)<0,0,COUNTIF(MATRIX2!M18:P18,\">0\")))))))","v":619752.09581249987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y18*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q18*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:Q18,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:Q18,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G18,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M18:Q18,\">0\")-1)<0,0,COUNTIF(MATRIX2!M18:Q18,\">0\"))))))","v":666233.5029984375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z18*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R18*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:R18,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:R18,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H18,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M18:R18,\">0\")-1)<0,0,COUNTIF(MATRIX2!M18:R18,\">0\"))))))","v":716201.01572332031},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA18*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S18*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:S18,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M18:S18,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I18,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M18:S18,\">0\")-1)<0,0,COUNTIF(MATRIX2!M18:S18,\">0\"))))))","v":769916.09190256917},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3866200.1339368271}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":19},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,4,FALSE)","v":128.40270635994588},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,7,FALSE)","v":739},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,10,FALSE)","v":94889.600000000006},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,11,FALSE)","v":1138675.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":975480},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D19=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D19,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4121068.3265753421},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V19*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N19* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:N19,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:N19,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D19,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M19:N19,\">0\")-1)<0,0,COUNTIF(MATRIX2!M19:N19,\">0\"))))))","v":1352860.0051200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W19*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O19*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:O19,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:O19,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E19,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M19:O19,\">0\")-1)<0,0,COUNTIF(MATRIX2!M19:O19,\">0\"))))))","v":1401963.5391457316},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X19*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P19*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:P19,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:P19,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F19,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M19:P19,\">0\")-1)<0,0,COUNTIF(MATRIX2!M19:P19,\">0\")))))))","v":1129092.73752},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y19*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q19*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:Q19,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:Q19,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G19,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M19:Q19,\">0\")-1)<0,0,COUNTIF(MATRIX2!M19:Q19,\">0\"))))))","v":1213774.6928339999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z19*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R19*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:R19,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:R19,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H19,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M19:R19,\">0\")-1)<0,0,COUNTIF(MATRIX2!M19:R19,\">0\"))))))","v":1304807.7947965499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA19*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S19*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:S19,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M19:S19,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I19,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M19:S19,\">0\")-1)<0,0,COUNTIF(MATRIX2!M19:S19,\">0\"))))))","v":1402668.3794062913},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7805167.1488225721}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":20},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,4,FALSE)","v":110.1924023668639},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,7,FALSE)","v":422.5},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,10,FALSE)","v":46556.29},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,11,FALSE)","v":558675.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":392925},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D20=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D20,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2021946.0522739724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V20*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N20* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:N20,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:N20,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D20,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M20:N20,\">0\")-1)<0,0,COUNTIF(MATRIX2!M20:N20,\">0\"))))))","v":539458.85352599993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W20*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O20*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:O20,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:O20,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E20,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M20:O20,\">0\")-1)<0,0,COUNTIF(MATRIX2!M20:O20,\">0\"))))))","v":472236.91124999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X20*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P20*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:P20,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:P20,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F20,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M20:P20,\">0\")-1)<0,0,COUNTIF(MATRIX2!M20:P20,\">0\")))))))","v":507654.67959374993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y20*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q20*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:Q20,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:Q20,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G20,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M20:Q20,\">0\")-1)<0,0,COUNTIF(MATRIX2!M20:Q20,\">0\"))))))","v":545728.78056328115},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z20*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R20*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:R20,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:R20,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H20,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M20:R20,\">0\")-1)<0,0,COUNTIF(MATRIX2!M20:R20,\">0\"))))))","v":586658.43910552724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA20*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S20*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:S20,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M20:S20,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I20,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M20:S20,\">0\")-1)<0,0,COUNTIF(MATRIX2!M20:S20,\">0\"))))))","v":630657.82203844178},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3282395.4860769999}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":21},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,4,FALSE)","v":138.28843179309607},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,7,FALSE)","v":2708.89},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,10,FALSE)","v":374608.15},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,11,FALSE)","v":4495297.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2844334.5},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D21=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D21,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-16269283.27068493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V21*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N21* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:N21,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:N21,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D21,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M21:N21,\">0\")-1)<0,0,COUNTIF(MATRIX2!M21:N21,\">0\"))))))","v":3521973.1974839997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W21*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O21*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:O21,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:O21,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E21,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M21:O21,\">0\")-1)<0,0,COUNTIF(MATRIX2!M21:O21,\">0\"))))))","v":3418463.4188249996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X21*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P21*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:P21,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:P21,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F21,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M21:P21,\">0\")-1)<0,0,COUNTIF(MATRIX2!M21:P21,\">0\")))))))","v":3674848.1752368743},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y21*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q21*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:Q21,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:Q21,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G21,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M21:Q21,\">0\")-1)<0,0,COUNTIF(MATRIX2!M21:Q21,\">0\"))))))","v":3950461.7883796403},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z21*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R21*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:R21,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:R21,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H21,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M21:R21,\">0\")-1)<0,0,COUNTIF(MATRIX2!M21:R21,\">0\"))))))","v":4246746.4225081131},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA21*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S21*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:S21,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M21:S21,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I21,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M21:S21,\">0\")-1)<0,0,COUNTIF(MATRIX2!M21:S21,\">0\"))))))","v":4565252.4041962214},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":23377745.406629849}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":22},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,4,FALSE)","v":134.16385057471265},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,7,FALSE)","v":1218},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,10,FALSE)","v":163411.57},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,11,FALSE)","v":1960938.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":950040},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D22=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D22,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7096986.8702465752},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V22*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N22* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:N22,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:N22,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D22,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M22:N22,\">0\")-1)<0,0,COUNTIF(MATRIX2!M22:N22,\">0\"))))))","v":1511541.78},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W22*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O22*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:O22,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:O22,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E22,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M22:O22,\">0\")-1)<0,0,COUNTIF(MATRIX2!M22:O22,\">0\"))))))","v":1141805.5739999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X22*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P22*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:P22,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:P22,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F22,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M22:P22,\">0\")-1)<0,0,COUNTIF(MATRIX2!M22:P22,\">0\")))))))","v":1227440.9920499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y22*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q22*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:Q22,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:Q22,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G22,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M22:Q22,\">0\")-1)<0,0,COUNTIF(MATRIX2!M22:Q22,\">0\"))))))","v":1319499.0664537498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z22*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R22*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:R22,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:R22,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H22,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M22:R22,\">0\")-1)<0,0,COUNTIF(MATRIX2!M22:R22,\">0\"))))))","v":1418461.496437781},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA22*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S22*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:S22,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M22:S22,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I22,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M22:S22,\">0\")-1)<0,0,COUNTIF(MATRIX2!M22:S22,\">0\"))))))","v":1524846.1086706144},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8143595.0176121444}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":24},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,4,FALSE)","v":124.47820512820513},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,7,FALSE)","v":585},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,10,FALSE)","v":72819.75},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,11,FALSE)","v":873837},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":544050},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D23=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D23,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3162571.7178082191},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V23*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N23* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:N23,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:N23,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D23,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M23:N23,\">0\")-1)<0,0,COUNTIF(MATRIX2!M23:N23,\">0\"))))))","v":873837},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W23*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O23*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:O23,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:O23,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E23,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M23:O23,\">0\")-1)<0,0,COUNTIF(MATRIX2!M23:O23,\">0\"))))))","v":873837},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X23*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P23*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:P23,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:P23,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F23,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M23:P23,\">0\")-1)<0,0,COUNTIF(MATRIX2!M23:P23,\">0\")))))))","v":873837},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y23*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q23*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:Q23,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:Q23,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G23,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M23:Q23,\">0\")-1)<0,0,COUNTIF(MATRIX2!M23:Q23,\">0\"))))))","v":873837},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z23*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R23*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:R23,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:R23,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H23,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M23:R23,\">0\")-1)<0,0,COUNTIF(MATRIX2!M23:R23,\">0\"))))))","v":873837},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA23*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S23*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:S23,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M23:S23,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I23,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M23:S23,\">0\")-1)<0,0,COUNTIF(MATRIX2!M23:S23,\">0\"))))))","v":873837},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5243022}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":25},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,4,FALSE)","v":132.15699481865286},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,7,FALSE)","v":1930},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,10,FALSE)","v":255063},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,11,FALSE)","v":3060756},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2547600},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-15"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-14"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D24=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D24,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11077421.030136986},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V24*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N24* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:N24,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:N24,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D24,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M24:N24,\">0\")-1)<0,0,COUNTIF(MATRIX2!M24:N24,\">0\"))))))","v":3176238.1721999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W24*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O24*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:O24,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:O24,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E24,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M24:O24,\">0\")-1)<0,0,COUNTIF(MATRIX2!M24:O24,\">0\"))))))","v":3061833.0599999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X24*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P24*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:P24,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:P24,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F24,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M24:P24,\">0\")-1)<0,0,COUNTIF(MATRIX2!M24:P24,\">0\")))))))","v":3291470.5394999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y24*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q24*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:Q24,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:Q24,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G24,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M24:Q24,\">0\")-1)<0,0,COUNTIF(MATRIX2!M24:Q24,\">0\"))))))","v":3538330.8299624999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z24*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R24*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:R24,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:R24,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H24,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M24:R24,\">0\")-1)<0,0,COUNTIF(MATRIX2!M24:R24,\">0\"))))))","v":3803705.6422096873},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA24*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S24*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:S24,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M24:S24,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I24,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M24:S24,\">0\")-1)<0,0,COUNTIF(MATRIX2!M24:S24,\">0\"))))))","v":4088983.5653754133},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":20960561.809247598}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":26},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,4,FALSE)","v":117.22037037037038},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,7,FALSE)","v":1728},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,10,FALSE)","v":202556.79999999999},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,11,FALSE)","v":2430681.6},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2280960},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D25=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D25,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-8797069.5715068486},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V25*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N25* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:N25,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:N25,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D25,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M25:N25,\">0\")-1)<0,0,COUNTIF(MATRIX2!M25:N25,\">0\"))))))","v":2666500.32192},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W25*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O25*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:O25,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:O25,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E25,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M25:O25,\">0\")-1)<0,0,COUNTIF(MATRIX2!M25:O25,\">0\"))))))","v":2741371.7759999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X25*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P25*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:P25,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:P25,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F25,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M25:P25,\">0\")-1)<0,0,COUNTIF(MATRIX2!M25:P25,\">0\")))))))","v":2946974.6591999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y25*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q25*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:Q25,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:Q25,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G25,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M25:Q25,\">0\")-1)<0,0,COUNTIF(MATRIX2!M25:Q25,\">0\"))))))","v":3167997.7586399997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z25*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R25*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:R25,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:R25,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H25,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M25:R25,\">0\")-1)<0,0,COUNTIF(MATRIX2!M25:R25,\">0\"))))))","v":3405597.5905379998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA25*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S25*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:S25,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M25:S25,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I25,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M25:S25,\">0\")-1)<0,0,COUNTIF(MATRIX2!M25:S25,\">0\"))))))","v":3661017.409828349},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18589459.51612635}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":27},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,4,FALSE)","v":143.65940409683427},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,7,FALSE)","v":537},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,10,FALSE)","v":77145.100000000006},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,11,FALSE)","v":925741.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":418860},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-10-31"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D26=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D26,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3350422.2608219176},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V26*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N26* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:N26,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:N26,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D26,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M26:N26,\">0\")-1)<0,0,COUNTIF(MATRIX2!M26:N26,\">0\"))))))","v":1120146.8520000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W26*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O26*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:O26,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:O26,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E26,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M26:O26,\">0\")-1)<0,0,COUNTIF(MATRIX2!M26:O26,\">0\"))))))","v":1232161.5372000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X26*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P26*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:P26,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:P26,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F26,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M26:P26,\">0\")-1)<0,0,COUNTIF(MATRIX2!M26:P26,\">0\")))))))","v":523453.16418138077},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y26*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q26*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:Q26,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:Q26,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G26,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M26:Q26,\">0\")-1)<0,0,COUNTIF(MATRIX2!M26:Q26,\">0\"))))))","v":484076.06638560002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z26*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R26*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:R26,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:R26,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H26,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M26:R26,\">0\")-1)<0,0,COUNTIF(MATRIX2!M26:R26,\">0\"))))))","v":520381.77136452001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA26*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S26*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:S26,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M26:S26,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I26,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M26:S26,\">0\")-1)<0,0,COUNTIF(MATRIX2!M26:S26,\">0\"))))))","v":559410.40421685902},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4439629.7953483602}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":28},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,4,FALSE)","v":58.211992872807016},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,7,FALSE)","v":729.6},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,10,FALSE)","v":42471.47},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,11,FALSE)","v":509657.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":678528},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D27=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D27,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1844541.760109589},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V27*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N27* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:N27,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:N27,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D27,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M27:N27,\">0\")-1)<0,0,COUNTIF(MATRIX2!M27:N27,\">0\"))))))","v":588973.11022499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W27*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O27*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:O27,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:O27,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E27,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M27:O27,\">0\")-1)<0,0,COUNTIF(MATRIX2!M27:O27,\">0\"))))))","v":633146.09349187498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X27*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P27*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:P27,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:P27,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F27,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M27:P27,\">0\")-1)<0,0,COUNTIF(MATRIX2!M27:P27,\">0\")))))))","v":592071.37568960967},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y27*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q27*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:Q27,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:Q27,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G27,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M27:Q27,\">0\")-1)<0,0,COUNTIF(MATRIX2!M27:Q27,\">0\"))))))","v":588973.11022499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z27*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R27*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:R27,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:R27,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H27,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M27:R27,\">0\")-1)<0,0,COUNTIF(MATRIX2!M27:R27,\">0\"))))))","v":633146.09349187498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA27*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S27*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:S27,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M27:S27,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I27,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M27:S27,\">0\")-1)<0,0,COUNTIF(MATRIX2!M27:S27,\">0\"))))))","v":680632.05050376558},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3716941.8336271252}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":29},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,4,FALSE)","v":128.91178637200736},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,7,FALSE)","v":543},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,10,FALSE)","v":69999.100000000006},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,11,FALSE)","v":839989.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":504990},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D28=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D28,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3040070.5019178079},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V28*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N28* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:N28,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:N28,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D28,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M28:N28,\">0\")-1)<0,0,COUNTIF(MATRIX2!M28:N28,\">0\"))))))","v":997991.16852000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W28*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O28*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:O28,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:O28,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E28,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M28:O28,\">0\")-1)<0,0,COUNTIF(MATRIX2!M28:O28,\">0\"))))))","v":903718.38382510201},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X28*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P28*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:P28,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:P28,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F28,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M28:P28,\">0\")-1)<0,0,COUNTIF(MATRIX2!M28:P28,\">0\")))))))","v":584512.79525999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y28*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q28*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:Q28,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:Q28,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G28,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M28:Q28,\">0\")-1)<0,0,COUNTIF(MATRIX2!M28:Q28,\">0\"))))))","v":628351.25490449998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z28*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R28*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:R28,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:R28,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H28,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M28:R28,\">0\")-1)<0,0,COUNTIF(MATRIX2!M28:R28,\">0\"))))))","v":675477.59902233747},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA28*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S28*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:S28,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M28:S28,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I28,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M28:S28,\">0\")-1)<0,0,COUNTIF(MATRIX2!M28:S28,\">0\"))))))","v":726138.41894901276},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4516189.6204809519}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":30},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,4,FALSE)","v":128.3821686007297},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,7,FALSE)","v":7101.63},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,10,FALSE)","v":911722.66},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,11,FALSE)","v":10940671.92},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":9374151.6000000015},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D29=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D29,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-39596240.017315067},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V29*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N29* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:N29,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:N29,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D29,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M29:N29,\">0\")-1)<0,0,COUNTIF(MATRIX2!M29:N29,\">0\"))))))","v":12525975.281208001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W29*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O29*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:O29,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:O29,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E29,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M29:O29,\">0\")-1)<0,0,COUNTIF(MATRIX2!M29:O29,\">0\"))))))","v":13402793.550892562},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X29*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P29*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:P29,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:P29,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F29,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M29:P29,\">0\")-1)<0,0,COUNTIF(MATRIX2!M29:P29,\">0\")))))))","v":11134880.8499812},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y29*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q29*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:Q29,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:Q29,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G29,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M29:Q29,\">0\")-1)<0,0,COUNTIF(MATRIX2!M29:Q29,\">0\"))))))","v":10833697.255002337},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z29*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R29*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:R29,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:R29,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H29,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M29:R29,\">0\")-1)<0,0,COUNTIF(MATRIX2!M29:R29,\">0\"))))))","v":11646224.549127512},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA29*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S29*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:S29,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M29:S29,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I29,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M29:S29,\">0\")-1)<0,0,COUNTIF(MATRIX2!M29:S29,\">0\"))))))","v":12519691.390312076},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":72063262.876523674}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":33},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,4,FALSE)","v":139.36904000000001},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,10,FALSE)","v":69684.52},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,11,FALSE)","v":836214.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":660000},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D30=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D30,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3026408.2494246573},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V30*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N30* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:N30,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:N30,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D30,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M30:N30,\">0\")-1)<0,0,COUNTIF(MATRIX2!M30:N30,\">0\"))))))","v":835799.95500046038},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W30*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O30*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:O30,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:O30,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E30,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M30:O30,\">0\")-1)<0,0,COUNTIF(MATRIX2!M30:O30,\">0\"))))))","v":793220.99999999988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X30*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P30*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:P30,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:P30,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F30,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M30:P30,\">0\")-1)<0,0,COUNTIF(MATRIX2!M30:P30,\">0\")))))))","v":852712.57499999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y30*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q30*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:Q30,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:Q30,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G30,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M30:Q30,\">0\")-1)<0,0,COUNTIF(MATRIX2!M30:Q30,\">0\"))))))","v":916666.01812499994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z30*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R30*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:R30,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:R30,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H30,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M30:R30,\">0\")-1)<0,0,COUNTIF(MATRIX2!M30:R30,\">0\"))))))","v":985415.96948437497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA30*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S30*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:S30,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M30:S30,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I30,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M30:S30,\">0\")-1)<0,0,COUNTIF(MATRIX2!M30:S30,\">0\"))))))","v":1059322.1671957029},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5443137.6848055385}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":34},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,4,FALSE)","v":158.13691830403309},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,7,FALSE)","v":967},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,10,FALSE)","v":152918.39999999999},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,11,FALSE)","v":1835020.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1276440},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-31"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D31=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D31,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6641267.0597260278},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V31*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N31* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:N31,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:N31,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D31,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M31:N31,\">0\")-1)<0,0,COUNTIF(MATRIX2!M31:N31,\">0\"))))))","v":1783714.0905600002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W31*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O31*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:O31,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:O31,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E31,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M31:O31,\">0\")-1)<0,0,COUNTIF(MATRIX2!M31:O31,\">0\"))))))","v":1534089.4139999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X31*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P31*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:P31,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:P31,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F31,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M31:P31,\">0\")-1)<0,0,COUNTIF(MATRIX2!M31:P31,\">0\")))))))","v":1649146.12005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y31*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q31*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:Q31,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:Q31,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G31,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M31:Q31,\">0\")-1)<0,0,COUNTIF(MATRIX2!M31:Q31,\">0\"))))))","v":1772832.07905375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z31*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R31*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:R31,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:R31,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H31,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M31:R31,\">0\")-1)<0,0,COUNTIF(MATRIX2!M31:R31,\">0\"))))))","v":1905794.4849827813},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA31*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S31*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:S31,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M31:S31,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I31,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M31:S31,\">0\")-1)<0,0,COUNTIF(MATRIX2!M31:S31,\">0\"))))))","v":2048729.0713564896},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10694305.260003023}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":35},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,4,FALSE)","v":100.10708661417324},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,7,FALSE)","v":25.4},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,10,FALSE)","v":2542.7199999999998},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,11,FALSE)","v":30512.639999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":23622},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D32=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D32,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-110430.67791780821},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V32*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N32* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:N32,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:N32,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D32,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M32:N32,\">0\")-1)<0,0,COUNTIF(MATRIX2!M32:N32,\">0\"))))))","v":36920.294400000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W32*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O32*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:O32,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:O32,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E32,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M32:O32,\">0\")-1)<0,0,COUNTIF(MATRIX2!M32:O32,\">0\"))))))","v":35476.739089315073},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X32*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P32*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:P32,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:P32,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F32,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M32:P32,\">0\")-1)<0,0,COUNTIF(MATRIX2!M32:P32,\">0\")))))))","v":27341.850827999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y32*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q32*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:Q32,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:Q32,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G32,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M32:Q32,\">0\")-1)<0,0,COUNTIF(MATRIX2!M32:Q32,\">0\"))))))","v":29392.489640099997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z32*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R32*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:R32,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:R32,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H32,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M32:R32,\">0\")-1)<0,0,COUNTIF(MATRIX2!M32:R32,\">0\"))))))","v":31596.926363107497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA32*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S32*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:S32,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M32:S32,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I32,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M32:S32,\">0\")-1)<0,0,COUNTIF(MATRIX2!M32:S32,\">0\"))))))","v":33966.695840340559},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":194694.99616086314}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":36},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,4,FALSE)","v":127.95880483153209},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,7,FALSE)","v":629.20000000000005},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,10,FALSE)","v":80511.679999999993},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,11,FALSE)","v":966140.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":755040.00000000012},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-12-31"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D33=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D33,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3496633.2913972605},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V33*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N33* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:N33,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:N33,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D33,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M33:N33,\">0\")-1)<0,0,COUNTIF(MATRIX2!M33:N33,\">0\"))))))","v":1126905.8826240001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W33*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O33*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:O33,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:O33,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E33,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M33:O33,\">0\")-1)<0,0,COUNTIF(MATRIX2!M33:O33,\">0\"))))))","v":1217058.3532339202},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X33*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P33*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:P33,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:P33,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F33,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M33:P33,\">0\")-1)<0,0,COUNTIF(MATRIX2!M33:P33,\">0\")))))))","v":1314423.021492634},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y33*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q33*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:Q33,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:Q33,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G33,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M33:Q33,\">0\")-1)<0,0,COUNTIF(MATRIX2!M33:Q33,\">0\"))))))","v":1419576.8632120446},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z33*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R33*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:R33,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:R33,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H33,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M33:R33,\">0\")-1)<0,0,COUNTIF(MATRIX2!M33:R33,\">0\"))))))","v":992530.97631373419},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA33*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S33*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:S33,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M33:S33,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I33,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M33:S33,\">0\")-1)<0,0,COUNTIF(MATRIX2!M33:S33,\">0\"))))))","v":872543.18934841361},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6943038.2862247471}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":37},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,4,FALSE)","v":152.75299517444117},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,7,FALSE)","v":288.464},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,10,FALSE)","v":44063.74},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,11,FALSE)","v":528764.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":225001.91999999998},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D34=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D34,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1913694.2643287671},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V34*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N34* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:N34,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:N34,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D34,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M34:N34,\">0\")-1)<0,0,COUNTIF(MATRIX2!M34:N34,\">0\"))))))","v":616751.35603200004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W34*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O34*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:O34,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:O34,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E34,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M34:O34,\">0\")-1)<0,0,COUNTIF(MATRIX2!M34:O34,\">0\"))))))","v":276518.61036475265},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X34*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P34*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:P34,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:P34,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F34,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M34:P34,\">0\")-1)<0,0,COUNTIF(MATRIX2!M34:P34,\">0\")))))))","v":260433.87235008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y34*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q34*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:Q34,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:Q34,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G34,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M34:Q34,\">0\")-1)<0,0,COUNTIF(MATRIX2!M34:Q34,\">0\"))))))","v":279966.41277633596},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z34*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R34*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:R34,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:R34,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H34,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M34:R34,\">0\")-1)<0,0,COUNTIF(MATRIX2!M34:R34,\">0\"))))))","v":300963.89373456116},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA34*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S34*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:S34,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M34:S34,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I34,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M34:S34,\">0\")-1)<0,0,COUNTIF(MATRIX2!M34:S34,\">0\"))))))","v":323536.18576465326},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2058170.3310223832}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":38},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,4,FALSE)","v":148.19553719008263},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,10,FALSE)","v":35863.32},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,11,FALSE)","v":430359.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":188760},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-30"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D35=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D35,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1557548.9003835616},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V35*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N35* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:N35,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:N35,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D35,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M35:N35,\">0\")-1)<0,0,COUNTIF(MATRIX2!M35:N35,\">0\"))))))","v":492718.98081600002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W35*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O35*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:O35,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:O35,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E35,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M35:O35,\">0\")-1)<0,0,COUNTIF(MATRIX2!M35:O35,\">0\"))))))","v":527209.30947312003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X35*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P35*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:P35,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:P35,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F35,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M35:P35,\">0\")-1)<0,0,COUNTIF(MATRIX2!M35:P35,\">0\")))))))","v":472581.03610483551},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y35*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q35*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:Q35,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:Q35,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G35,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M35:Q35,\">0\")-1)<0,0,COUNTIF(MATRIX2!M35:Q35,\">0\"))))))","v":218149.73568959997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z35*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R35*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:R35,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:R35,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H35,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M35:R35,\">0\")-1)<0,0,COUNTIF(MATRIX2!M35:R35,\">0\"))))))","v":234510.96586631998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA35*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S35*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:S35,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M35:S35,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I35,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M35:S35,\">0\")-1)<0,0,COUNTIF(MATRIX2!M35:S35,\">0\"))))))","v":252099.28830629398},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2197269.3162561697}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":39},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,4,FALSE)","v":118.76794029850747},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,7,FALSE)","v":335},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,10,FALSE)","v":39787.26},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,11,FALSE)","v":477447.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":311550},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D36=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D36,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1727966.152109589},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V36*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N36* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:N36,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:N36,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D36,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M36:N36,\">0\")-1)<0,0,COUNTIF(MATRIX2!M36:N36,\">0\"))))))","v":546629.20768800005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W36*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O36*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:O36,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:O36,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E36,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M36:O36,\">0\")-1)<0,0,COUNTIF(MATRIX2!M36:O36,\">0\"))))))","v":584893.25222616002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X36*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P36*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:P36,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:P36,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F36,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M36:P36,\">0\")-1)<0,0,COUNTIF(MATRIX2!M36:P36,\">0\")))))))","v":601527.85685492074},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y36*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q36*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:Q36,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:Q36,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G36,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M36:Q36,\">0\")-1)<0,0,COUNTIF(MATRIX2!M36:Q36,\">0\"))))))","v":360058.01098800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z36*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R36*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:R36,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:R36,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H36,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M36:R36,\">0\")-1)<0,0,COUNTIF(MATRIX2!M36:R36,\">0\"))))))","v":387062.36181209999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA36*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S36*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:S36,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M36:S36,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I36,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M36:S36,\">0\")-1)<0,0,COUNTIF(MATRIX2!M36:S36,\">0\"))))))","v":416092.03894800751},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2896262.7285171882}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":40},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,4,FALSE)","v":148.65636363636364},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,10,FALSE)","v":35974.839999999997},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,11,FALSE)","v":431698.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":225060},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D37=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D37,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1562392.229260274},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V37*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N37* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:N37,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:N37,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D37,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M37:N37,\">0\")-1)<0,0,COUNTIF(MATRIX2!M37:N37,\">0\"))))))","v":512900.48884800007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W37*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O37*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:O37,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:O37,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E37,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M37:O37,\">0\")-1)<0,0,COUNTIF(MATRIX2!M37:O37,\">0\"))))))","v":347760.28525968466},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X37*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P37*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:P37,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:P37,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F37,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M37:P37,\">0\")-1)<0,0,COUNTIF(MATRIX2!M37:P37,\">0\")))))))","v":260501.09844},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y37*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q37*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:Q37,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:Q37,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G37,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M37:Q37,\">0\")-1)<0,0,COUNTIF(MATRIX2!M37:Q37,\">0\"))))))","v":280038.68082299997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z37*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R37*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:R37,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:R37,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H37,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M37:R37,\">0\")-1)<0,0,COUNTIF(MATRIX2!M37:R37,\">0\"))))))","v":301041.58188472502},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA37*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S37*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:S37,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M37:S37,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I37,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M37:S37,\">0\")-1)<0,0,COUNTIF(MATRIX2!M37:S37,\">0\"))))))","v":323619.7005260794},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2025861.835781489}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":41},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,4,FALSE)","v":136.93487603305786},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,10,FALSE)","v":33138.239999999998},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,11,FALSE)","v":397658.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":188760},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D38=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D38,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1439198.3026849316},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V38*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N38* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:N38,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:N38,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D38,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M38:N38,\">0\")-1)<0,0,COUNTIF(MATRIX2!M38:N38,\">0\"))))))","v":481167.2448000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W38*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O38*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:O38,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:O38,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E38,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M38:O38,\">0\")-1)<0,0,COUNTIF(MATRIX2!M38:O38,\">0\"))))))","v":311773.55679649324},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X38*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P38*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:P38,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:P38,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F38,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M38:P38,\">0\")-1)<0,0,COUNTIF(MATRIX2!M38:P38,\">0\")))))))","v":218484.79223999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y38*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q38*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:Q38,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:Q38,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G38,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M38:Q38,\">0\")-1)<0,0,COUNTIF(MATRIX2!M38:Q38,\">0\"))))))","v":234871.15165799999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z38*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R38*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:R38,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:R38,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H38,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M38:R38,\">0\")-1)<0,0,COUNTIF(MATRIX2!M38:R38,\">0\"))))))","v":252486.48803235},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA38*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S38*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:S38,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M38:S38,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I38,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M38:S38,\">0\")-1)<0,0,COUNTIF(MATRIX2!M38:S38,\">0\"))))))","v":271422.97463477624},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1770206.2081616195}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":42},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,4,FALSE)","v":136.43391472868217},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,7,FALSE)","v":258},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,10,FALSE)","v":35199.949999999997},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,11,FALSE)","v":422399.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":239940},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D39=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D39,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1528738.650410959},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V39*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N39* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:N39,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:N39,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D39,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M39:N39,\">0\")-1)<0,0,COUNTIF(MATRIX2!M39:N39,\">0\"))))))","v":501852.72714000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W39*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O39*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:O39,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:O39,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E39,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M39:O39,\">0\")-1)<0,0,COUNTIF(MATRIX2!M39:O39,\">0\"))))))","v":449345.76694109023},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X39*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P39*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:P39,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:P39,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F39,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M39:P39,\">0\")-1)<0,0,COUNTIF(MATRIX2!M39:P39,\">0\")))))))","v":277724.31156},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y39*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q39*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:Q39,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:Q39,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G39,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M39:Q39,\">0\")-1)<0,0,COUNTIF(MATRIX2!M39:Q39,\">0\"))))))","v":298553.63492699998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z39*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R39*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:R39,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:R39,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H39,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M39:R39,\">0\")-1)<0,0,COUNTIF(MATRIX2!M39:R39,\">0\"))))))","v":320945.15754652501},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA39*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S39*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:S39,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M39:S39,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I39,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M39:S39,\">0\")-1)<0,0,COUNTIF(MATRIX2!M39:S39,\">0\"))))))","v":345016.04436251434},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2193437.6424771296}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":44},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,4,FALSE)","v":118.74021818181818},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,7,FALSE)","v":3300},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,10,FALSE)","v":391842.72},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,11,FALSE)","v":4702112.6399999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4356000},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D40=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D40,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-17017783.006684929},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V40*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N40* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:N40,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:N40,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D40,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M40:N40,\">0\")-1)<0,0,COUNTIF(MATRIX2!M40:N40,\">0\"))))))","v":5383448.7615359994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W40*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O40*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:O40,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:O40,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E40,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M40:O40,\">0\")-1)<0,0,COUNTIF(MATRIX2!M40:O40,\">0\"))))))","v":5667939.2640830511},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X40*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P40*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:P40,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:P40,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F40,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M40:P40,\">0\")-1)<0,0,COUNTIF(MATRIX2!M40:P40,\">0\")))))))","v":5041956.7439999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y40*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q40*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:Q40,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:Q40,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G40,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M40:Q40,\">0\")-1)<0,0,COUNTIF(MATRIX2!M40:Q40,\">0\"))))))","v":5420103.4998000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z40*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R40*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:R40,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:R40,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H40,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M40:R40,\">0\")-1)<0,0,COUNTIF(MATRIX2!M40:R40,\">0\"))))))","v":5826611.2622850006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA40*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S40*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:S40,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M40:S40,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I40,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M40:S40,\">0\")-1)<0,0,COUNTIF(MATRIX2!M40:S40,\">0\"))))))","v":6263607.1069563758},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":33603666.638660431}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":46},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,4,FALSE)","v":110.20469496021221},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,7,FALSE)","v":377},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,10,FALSE)","v":41547.17},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,11,FALSE)","v":498566.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":497640},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D41=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D41,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1804399.2844931507},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V41*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N41* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:N41,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:N41,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D41,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M41:N41,\">0\")-1)<0,0,COUNTIF(MATRIX2!M41:N41,\">0\"))))))","v":549669.05909999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W41*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O41*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:O41,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:O41,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E41,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M41:O41,\">0\")-1)<0,0,COUNTIF(MATRIX2!M41:O41,\">0\"))))))","v":577152.51205500006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X41*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P41*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:P41,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:P41,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F41,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M41:P41,\">0\")-1)<0,0,COUNTIF(MATRIX2!M41:P41,\">0\")))))))","v":564083.34325898532},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y41*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q41*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:Q41,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:Q41,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G41,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M41:Q41,\">0\")-1)<0,0,COUNTIF(MATRIX2!M41:Q41,\">0\"))))))","v":575122.0304544},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z41*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R41*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:R41,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:R41,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H41,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M41:R41,\">0\")-1)<0,0,COUNTIF(MATRIX2!M41:R41,\">0\"))))))","v":618256.18273847993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA41*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S41*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:S41,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M41:S41,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I41,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M41:S41,\">0\")-1)<0,0,COUNTIF(MATRIX2!M41:S41,\">0\"))))))","v":664625.39644386596},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3548908.5240507312}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":47},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,4,FALSE)","v":108.77158296249205},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,7,FALSE)","v":314.60000000000002},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,10,FALSE)","v":34219.54},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,11,FALSE)","v":410634.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":292578},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D42=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D42,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1486159.3098082191},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V42*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N42* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:N42,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:N42,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D42,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M42:N42,\">0\")-1)<0,0,COUNTIF(MATRIX2!M42:N42,\">0\"))))))","v":478964.05747200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W42*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O42*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:O42,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:O42,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E42,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M42:O42,\">0\")-1)<0,0,COUNTIF(MATRIX2!M42:O42,\">0\"))))))","v":517281.18206976005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X42*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P42*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:P42,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:P42,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F42,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M42:P42,\">0\")-1)<0,0,COUNTIF(MATRIX2!M42:P42,\">0\")))))))","v":558663.6766353409},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y42*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q42*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:Q42,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:Q42,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G42,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M42:Q42,\">0\")-1)<0,0,COUNTIF(MATRIX2!M42:Q42,\">0\"))))))","v":506419.12580737297},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z42*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R42*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:R42,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:R42,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H42,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M42:R42,\">0\")-1)<0,0,COUNTIF(MATRIX2!M42:R42,\">0\"))))))","v":338111.31681275513},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA42*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S42*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:S42,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M42:S42,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I42,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M42:S42,\">0\")-1)<0,0,COUNTIF(MATRIX2!M42:S42,\">0\"))))))","v":363469.6655737118},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2762909.0243709409}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":48},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,4,FALSE)","v":69.014176245210734},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,7,FALSE)","v":783},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,10,FALSE)","v":54038.1},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,11,FALSE)","v":648457.19999999995},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":610740},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D43=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D43,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2346882.0854794518},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V43*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N43* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:N43,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:N43,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D43,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M43:N43,\">0\")-1)<0,0,COUNTIF(MATRIX2!M43:N43,\">0\"))))))","v":742418.64827999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W43*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O43*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:O43,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:O43,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E43,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M43:O43,\">0\")-1)<0,0,COUNTIF(MATRIX2!M43:O43,\">0\"))))))","v":794387.9536596},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X43*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P43*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:P43,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:P43,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F43,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M43:P43,\">0\")-1)<0,0,COUNTIF(MATRIX2!M43:P43,\">0\")))))))","v":849995.11041577195},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y43*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q43*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:Q43,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:Q43,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G43,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M43:Q43,\">0\")-1)<0,0,COUNTIF(MATRIX2!M43:Q43,\">0\"))))))","v":909494.76814487611},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z43*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R43*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:R43,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:R43,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H43,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M43:R43,\">0\")-1)<0,0,COUNTIF(MATRIX2!M43:R43,\">0\"))))))","v":813985.04940911825},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA43*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S43*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:S43,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M43:S43,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I43,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M43:S43,\">0\")-1)<0,0,COUNTIF(MATRIX2!M43:S43,\">0\"))))))","v":705786.48477252852},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4816068.0146818953}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":50},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,4,FALSE)","v":119.7},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,7,FALSE)","v":1527},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,10,FALSE)","v":182781.9},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,11,FALSE)","v":2193382.7999999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1191060},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D44=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D44,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7938242.9556164378},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V44*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N44* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:N44,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:N44,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D44,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M44:N44,\">0\")-1)<0,0,COUNTIF(MATRIX2!M44:N44,\">0\"))))))","v":1762493.94},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W44*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O44*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:O44,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:O44,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E44,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M44:O44,\">0\")-1)<0,0,COUNTIF(MATRIX2!M44:O44,\">0\"))))))","v":1431475.4610000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X44*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P44*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:P44,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:P44,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F44,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M44:P44,\">0\")-1)<0,0,COUNTIF(MATRIX2!M44:P44,\">0\")))))))","v":1538836.1205750001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y44*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q44*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:Q44,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:Q44,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G44,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M44:Q44,\">0\")-1)<0,0,COUNTIF(MATRIX2!M44:Q44,\">0\"))))))","v":1654248.829618125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z44*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R44*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:R44,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:R44,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H44,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M44:R44,\">0\")-1)<0,0,COUNTIF(MATRIX2!M44:R44,\">0\"))))))","v":1778317.4918394845},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA44*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S44*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:S44,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M44:S44,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I44,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M44:S44,\">0\")-1)<0,0,COUNTIF(MATRIX2!M44:S44,\">0\"))))))","v":1911691.3037274454},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10077063.146760056}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":51},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,4,FALSE)","v":120.09809322033898},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,7,FALSE)","v":472},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,10,FALSE)","v":56686.3},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,11,FALSE)","v":680235.6},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":438960},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D45=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D45,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2461893.7742465753},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V45*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N45* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:N45,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:N45,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D45,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M45:N45,\">0\")-1)<0,0,COUNTIF(MATRIX2!M45:N45,\">0\"))))))","v":641262.81034783565},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W45*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O45*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:O45,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:O45,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E45,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M45:O45,\">0\")-1)<0,0,COUNTIF(MATRIX2!M45:O45,\">0\"))))))","v":527564.076},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X45*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P45*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:P45,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:P45,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F45,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M45:P45,\">0\")-1)<0,0,COUNTIF(MATRIX2!M45:P45,\">0\")))))))","v":567131.38169999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y45*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q45*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:Q45,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:Q45,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G45,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M45:Q45,\">0\")-1)<0,0,COUNTIF(MATRIX2!M45:Q45,\">0\"))))))","v":609666.23532750004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z45*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R45*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:R45,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:R45,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H45,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M45:R45,\">0\")-1)<0,0,COUNTIF(MATRIX2!M45:R45,\">0\"))))))","v":655391.20297706244},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA45*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S45*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:S45,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M45:S45,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I45,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M45:S45,\">0\")-1)<0,0,COUNTIF(MATRIX2!M45:S45,\">0\"))))))","v":704545.5432003421},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3705561.2495527398}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":52},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,4,FALSE)","v":121.57267955801105},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,7,FALSE)","v":362},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,10,FALSE)","v":44009.31},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,11,FALSE)","v":528111.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":336660},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D46=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D46,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1911330.3619726025},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V46*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N46* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:N46,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:N46,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D46,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M46:N46,\">0\")-1)<0,0,COUNTIF(MATRIX2!M46:N46,\">0\"))))))","v":475181.34944192879},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W46*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O46*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:O46,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:O46,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E46,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M46:O46,\">0\")-1)<0,0,COUNTIF(MATRIX2!M46:O46,\">0\"))))))","v":404614.821},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X46*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P46*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:P46,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:P46,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F46,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M46:P46,\">0\")-1)<0,0,COUNTIF(MATRIX2!M46:P46,\">0\")))))))","v":434960.93257499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y46*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q46*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:Q46,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:Q46,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G46,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M46:Q46,\">0\")-1)<0,0,COUNTIF(MATRIX2!M46:Q46,\">0\"))))))","v":467583.00251812499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z46*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R46*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:R46,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:R46,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H46,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M46:R46,\">0\")-1)<0,0,COUNTIF(MATRIX2!M46:R46,\">0\"))))))","v":502651.72770698438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA46*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S46*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:S46,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M46:S46,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I46,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M46:S46,\">0\")-1)<0,0,COUNTIF(MATRIX2!M46:S46,\">0\"))))))","v":540350.60728500818},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2825342.4405270466}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":53},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,4,FALSE)","v":145.28431506849316},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,7,FALSE)","v":292},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,10,FALSE)","v":42423.02},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,11,FALSE)","v":509076.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":271560},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D47=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D47,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1842437.5699726027},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V47*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N47* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:N47,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:N47,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D47,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M47:N47,\">0\")-1)<0,0,COUNTIF(MATRIX2!M47:N47,\">0\"))))))","v":448695.30316800007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W47*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O47*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:O47,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:O47,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E47,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M47:O47,\">0\")-1)<0,0,COUNTIF(MATRIX2!M47:O47,\">0\"))))))","v":326374.386},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X47*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P47*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:P47,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:P47,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F47,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M47:P47,\">0\")-1)<0,0,COUNTIF(MATRIX2!M47:P47,\">0\")))))))","v":350852.46494999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y47*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q47*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:Q47,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:Q47,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G47,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M47:Q47,\">0\")-1)<0,0,COUNTIF(MATRIX2!M47:Q47,\">0\"))))))","v":377166.39982125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z47*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R47*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:R47,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:R47,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H47,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M47:R47,\">0\")-1)<0,0,COUNTIF(MATRIX2!M47:R47,\">0\"))))))","v":405453.87980784377},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA47*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S47*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:S47,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M47:S47,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I47,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M47:S47,\">0\")-1)<0,0,COUNTIF(MATRIX2!M47:S47,\">0\"))))))","v":435862.92079343199},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2344405.3545405259}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":54},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,4,FALSE)","v":88.437704918032793},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,7,FALSE)","v":305},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,10,FALSE)","v":26973.5},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,11,FALSE)","v":323682},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":283650},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D48=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D48,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1171462.8},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V48*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N48* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:N48,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:N48,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D48,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M48:N48,\">0\")-1)<0,0,COUNTIF(MATRIX2!M48:N48,\">0\"))))))","v":320401.34999999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W48*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O48*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:O48,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:O48,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E48,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M48:O48,\">0\")-1)<0,0,COUNTIF(MATRIX2!M48:O48,\">0\"))))))","v":340904.75249999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X48*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P48*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:P48,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:P48,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F48,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M48:P48,\">0\")-1)<0,0,COUNTIF(MATRIX2!M48:P48,\">0\")))))))","v":366472.60893749999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y48*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q48*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:Q48,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:Q48,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G48,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M48:Q48,\">0\")-1)<0,0,COUNTIF(MATRIX2!M48:Q48,\">0\"))))))","v":393958.05460781249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z48*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R48*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:R48,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:R48,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H48,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M48:R48,\">0\")-1)<0,0,COUNTIF(MATRIX2!M48:R48,\">0\"))))))","v":423504.90870339843},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA48*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S48*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:S48,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M48:S48,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I48,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M48:S48,\">0\")-1)<0,0,COUNTIF(MATRIX2!M48:S48,\">0\"))))))","v":455267.77685615321},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2300509.4516048641}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":55},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,4,FALSE)","v":144.6403964041599},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,7,FALSE)","v":510.59},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,10,FALSE)","v":73851.94},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,11,FALSE)","v":886223.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":474848.69999999995},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D49=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D49,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3207399.8709041094},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V49*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N49* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:N49,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:N49,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D49,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M49:N49,\">0\")-1)<0,0,COUNTIF(MATRIX2!M49:N49,\">0\"))))))","v":782285.84019599995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W49*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O49*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:O49,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:O49,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E49,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M49:O49,\">0\")-1)<0,0,COUNTIF(MATRIX2!M49:O49,\">0\"))))))","v":570696.91009499994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X49*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P49*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:P49,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:P49,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F49,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M49:P49,\">0\")-1)<0,0,COUNTIF(MATRIX2!M49:P49,\">0\")))))))","v":613499.17835212487},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y49*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q49*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:Q49,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:Q49,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G49,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M49:Q49,\">0\")-1)<0,0,COUNTIF(MATRIX2!M49:Q49,\">0\"))))))","v":659511.61672853434},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z49*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R49*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:R49,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:R49,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H49,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M49:R49,\">0\")-1)<0,0,COUNTIF(MATRIX2!M49:R49,\">0\"))))))","v":708974.98798317439},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA49*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S49*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:S49,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M49:S49,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I49,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M49:S49,\">0\")-1)<0,0,COUNTIF(MATRIX2!M49:S49,\">0\"))))))","v":762148.11208191235},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4097116.6454367461}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":56},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,4,FALSE)","v":133.34358974358975},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,7,FALSE)","v":561.6},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,10,FALSE)","v":74885.759999999995},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,11,FALSE)","v":898629.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":673920},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D50=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D50,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3252298.8151232875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V50*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N50* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:N50,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:N50,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D50,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M50:N50,\">0\")-1)<0,0,COUNTIF(MATRIX2!M50:N50,\">0\"))))))","v":1048161.0055680001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W50*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O50*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:O50,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:O50,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E50,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M50:O50,\">0\")-1)<0,0,COUNTIF(MATRIX2!M50:O50,\">0\"))))))","v":1132013.8860134401},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X50*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P50*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:P50,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:P50,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F50,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M50:P50,\">0\")-1)<0,0,COUNTIF(MATRIX2!M50:P50,\">0\")))))))","v":1222574.9968945154},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y50*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q50*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:Q50,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:Q50,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G50,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M50:Q50,\">0\")-1)<0,0,COUNTIF(MATRIX2!M50:Q50,\">0\"))))))","v":970178.81044631847},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z50*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R50*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:R50,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:R50,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H50,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M50:R50,\">0\")-1)<0,0,COUNTIF(MATRIX2!M50:R50,\">0\"))))))","v":778800.79372492793},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA50*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S50*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:S50,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M50:S50,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I50,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M50:S50,\">0\")-1)<0,0,COUNTIF(MATRIX2!M50:S50,\">0\"))))))","v":837210.85325429752},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5988940.3459014995}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":57},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,4,FALSE)","v":-3.046875},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,7,FALSE)","v":64},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,10,FALSE)","v":-195},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,11,FALSE)","v":-2340},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":59520},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-09-30"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D51=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D51,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":8468.8767123287671},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V51*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N51* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:N51,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:N51,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D51,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M51:N51,\">0\")-1)<0,0,COUNTIF(MATRIX2!M51:N51,\">0\"))))))","v":-2729.3760000000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W51*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O51*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:O51,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:O51,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E51,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M51:O51,\">0\")-1)<0,0,COUNTIF(MATRIX2!M51:O51,\">0\"))))))","v":-2947.7260800000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X51*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P51*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:P51,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:P51,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F51,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M51:P51,\">0\")-1)<0,0,COUNTIF(MATRIX2!M51:P51,\">0\")))))))","v":-3183.5441664000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y51*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q51*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:Q51,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:Q51,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G51,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M51:Q51,\">0\")-1)<0,0,COUNTIF(MATRIX2!M51:Q51,\">0\"))))))","v":-3438.2276997120007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z51*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R51*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:R51,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:R51,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H51,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M51:R51,\">0\")-1)<0,0,COUNTIF(MATRIX2!M51:R51,\">0\"))))))","v":-2513.8591973757684},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA51*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S51*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:S51,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M51:S51,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I51,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M51:S51,\">0\")-1)<0,0,COUNTIF(MATRIX2!M51:S51,\">0\"))))))","v":-2704.1624999999999},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":-17516.895643487769}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":58},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,4,FALSE)","v":102.79393684210527},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,7,FALSE)","v":475},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,10,FALSE)","v":48827.12},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,11,FALSE)","v":585925.43999999994},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":627000},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D52=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D52,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2120568.5102465749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V52*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N52* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:N52,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:N52,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D52,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M52:N52,\">0\")-1)<0,0,COUNTIF(MATRIX2!M52:N52,\">0\"))))))","v":678948.40760206024},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W52*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O52*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:O52,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:O52,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E52,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M52:O52,\">0\")-1)<0,0,COUNTIF(MATRIX2!M52:O52,\">0\"))))))","v":677110.08659999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X52*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P52*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:P52,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:P52,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F52,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M52:P52,\">0\")-1)<0,0,COUNTIF(MATRIX2!M52:P52,\">0\")))))))","v":727893.3430949999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y52*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q52*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:Q52,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:Q52,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G52,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M52:Q52,\">0\")-1)<0,0,COUNTIF(MATRIX2!M52:Q52,\">0\"))))))","v":782485.3438271248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z52*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R52*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:R52,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:R52,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H52,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M52:R52,\">0\")-1)<0,0,COUNTIF(MATRIX2!M52:R52,\">0\"))))))","v":841171.74461415922},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA52*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S52*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:S52,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M52:S52,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I52,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M52:S52,\">0\")-1)<0,0,COUNTIF(MATRIX2!M52:S52,\">0\"))))))","v":904259.62546022108},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4611868.5511985654}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":59},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,4,FALSE)","v":124.26},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,7,FALSE)","v":395},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,10,FALSE)","v":49082.7},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,11,FALSE)","v":588992.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":367350},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D53=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D53,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2131668.3846575343},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V53*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N53* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:N53,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:N53,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D53,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M53:N53,\">0\")-1)<0,0,COUNTIF(MATRIX2!M53:N53,\">0\"))))))","v":699781.87044000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W53*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O53*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:O53,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:O53,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E53,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M53:O53,\">0\")-1)<0,0,COUNTIF(MATRIX2!M53:O53,\">0\"))))))","v":517775.12305129156},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X53*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P53*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:P53,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:P53,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F53,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M53:P53,\">0\")-1)<0,0,COUNTIF(MATRIX2!M53:P53,\">0\")))))))","v":425198.07389999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y53*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q53*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:Q53,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:Q53,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G53,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M53:Q53,\">0\")-1)<0,0,COUNTIF(MATRIX2!M53:Q53,\">0\"))))))","v":457087.92944249994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z53*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R53*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:R53,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:R53,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H53,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M53:R53,\">0\")-1)<0,0,COUNTIF(MATRIX2!M53:R53,\">0\"))))))","v":491369.52415068744},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA53*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S53*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:S53,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M53:S53,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I53,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M53:S53,\">0\")-1)<0,0,COUNTIF(MATRIX2!M53:S53,\">0\"))))))","v":528222.23846198898},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3119434.7594464677}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":60},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,4,FALSE)","v":109.90033826638478},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,7,FALSE)","v":473},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,10,FALSE)","v":51982.86},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,11,FALSE)","v":623794.31999999995},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":624360},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D54=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D54,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2257622.7307397258},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V54*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N54* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:N54,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:N54,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D54,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M54:N54,\">0\")-1)<0,0,COUNTIF(MATRIX2!M54:N54,\">0\"))))))","v":687733.2378},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W54*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O54*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:O54,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:O54,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E54,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M54:O54,\">0\")-1)<0,0,COUNTIF(MATRIX2!M54:O54,\">0\"))))))","v":713294.38501705474},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X54*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P54*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:P54,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:P54,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F54,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M54:P54,\">0\")-1)<0,0,COUNTIF(MATRIX2!M54:P54,\">0\")))))))","v":720872.3110499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y54*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q54*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:Q54,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:Q54,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G54,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M54:Q54,\">0\")-1)<0,0,COUNTIF(MATRIX2!M54:Q54,\">0\"))))))","v":774937.73437874985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z54*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R54*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:R54,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:R54,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H54,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M54:R54,\">0\")-1)<0,0,COUNTIF(MATRIX2!M54:R54,\">0\"))))))","v":833058.06445715611},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA54*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S54*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:S54,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M54:S54,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I54,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M54:S54,\">0\")-1)<0,0,COUNTIF(MATRIX2!M54:S54,\">0\"))))))","v":895537.41929144284},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4625433.1519944044}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":61},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,4,FALSE)","v":135.22199037592722},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,7,FALSE)","v":9517.7999999999993},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,10,FALSE)","v":1287015.8600000001},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,11,FALSE)","v":15444190.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":12563495.999999998},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D55=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D55,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-55895275.103342466},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V55*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N55* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:N55,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:N55,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D55,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M55:N55,\">0\")-1)<0,0,COUNTIF(MATRIX2!M55:N55,\">0\"))))))","v":17682053.497368},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W55*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O55*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:O55,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:O55,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E55,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M55:O55,\">0\")-1)<0,0,COUNTIF(MATRIX2!M55:O55,\">0\"))))))","v":16194034.76694468},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X55*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P55*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:P55,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:P55,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F55,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M55:P55,\">0\")-1)<0,0,COUNTIF(MATRIX2!M55:P55,\">0\")))))))","v":14541919.969103998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y55*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q55*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:Q55,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:Q55,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G55,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M55:Q55,\">0\")-1)<0,0,COUNTIF(MATRIX2!M55:Q55,\">0\"))))))","v":15632563.966786798},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z55*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R55*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:R55,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:R55,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H55,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M55:R55,\">0\")-1)<0,0,COUNTIF(MATRIX2!M55:R55,\">0\"))))))","v":16805006.264295809},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA55*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S55*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:S55,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M55:S55,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I55,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M55:S55,\">0\")-1)<0,0,COUNTIF(MATRIX2!M55:S55,\">0\"))))))","v":18065381.734117992},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":98920960.19861728}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":62},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,4,FALSE)","v":126.44681200857755},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,7,FALSE)","v":1399},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,10,FALSE)","v":176899.09},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,11,FALSE)","v":2122789.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1846680},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D56=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D56,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7682751.7114520548},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V56*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N56* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:N56,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:N56,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D56,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M56:N56,\">0\")-1)<0,0,COUNTIF(MATRIX2!M56:N56,\">0\"))))))","v":2430381.2176920003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W56*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O56*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:O56,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:O56,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E56,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M56:O56,\">0\")-1)<0,0,COUNTIF(MATRIX2!M56:O56,\">0\"))))))","v":2341392.0953700212},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X56*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P56*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:P56,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:P56,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F56,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M56:P56,\">0\")-1)<0,0,COUNTIF(MATRIX2!M56:P56,\">0\")))))))","v":2137484.0863199998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y56*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q56*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:Q56,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:Q56,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G56,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M56:Q56,\">0\")-1)<0,0,COUNTIF(MATRIX2!M56:Q56,\">0\"))))))","v":2297795.392794},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z56*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R56*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:R56,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:R56,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H56,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M56:R56,\">0\")-1)<0,0,COUNTIF(MATRIX2!M56:R56,\">0\"))))))","v":2470130.04725355},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA56*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S56*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:S56,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M56:S56,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I56,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M56:S56,\">0\")-1)<0,0,COUNTIF(MATRIX2!M56:S56,\">0\"))))))","v":2655389.8007975663},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14332572.640227139}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":63},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,4,FALSE)","v":93.892307692307696},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,7,FALSE)","v":1040},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,10,FALSE)","v":97648},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,11,FALSE)","v":1171776},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1372800},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-12-31"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D57=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D57,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4240866.0164383557},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V57*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N57* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:N57,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:N57,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D57,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M57:N57,\">0\")-1)<0,0,COUNTIF(MATRIX2!M57:N57,\">0\"))))))","v":1366759.5264000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W57*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O57*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:O57,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:O57,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E57,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M57:O57,\">0\")-1)<0,0,COUNTIF(MATRIX2!M57:O57,\">0\"))))))","v":1476100.2885120001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X57*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P57*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:P57,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:P57,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F57,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M57:P57,\">0\")-1)<0,0,COUNTIF(MATRIX2!M57:P57,\">0\")))))))","v":1594188.3115929603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y57*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q57*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:Q57,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:Q57,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G57,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M57:Q57,\">0\")-1)<0,0,COUNTIF(MATRIX2!M57:Q57,\">0\"))))))","v":1721723.3765203971},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z57*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R57*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:R57,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:R57,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H57,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M57:R57,\">0\")-1)<0,0,COUNTIF(MATRIX2!M57:R57,\">0\"))))))","v":1410020.534980125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA57*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S57*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:S57,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M57:S57,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I57,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M57:S57,\">0\")-1)<0,0,COUNTIF(MATRIX2!M57:S57,\">0\"))))))","v":1354133.64},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8922925.678005483}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":64},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,4,FALSE)","v":110.1924023668639},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,7,FALSE)","v":422.5},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,10,FALSE)","v":46556.29},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,11,FALSE)","v":558675.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":392925},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D58=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D58,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2021946.0522739724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V58*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N58* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:N58,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:N58,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D58,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M58:N58,\">0\")-1)<0,0,COUNTIF(MATRIX2!M58:N58,\">0\"))))))","v":555376.07216848759},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W58*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O58*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:O58,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:O58,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E58,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M58:O58,\">0\")-1)<0,0,COUNTIF(MATRIX2!M58:O58,\">0\"))))))","v":472236.91124999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X58*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P58*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:P58,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:P58,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F58,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M58:P58,\">0\")-1)<0,0,COUNTIF(MATRIX2!M58:P58,\">0\")))))))","v":507654.67959374993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y58*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q58*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:Q58,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:Q58,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G58,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M58:Q58,\">0\")-1)<0,0,COUNTIF(MATRIX2!M58:Q58,\">0\"))))))","v":545728.78056328115},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z58*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R58*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:R58,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:R58,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H58,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M58:R58,\">0\")-1)<0,0,COUNTIF(MATRIX2!M58:R58,\">0\"))))))","v":586658.43910552724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA58*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S58*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:S58,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M58:S58,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I58,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M58:S58,\">0\")-1)<0,0,COUNTIF(MATRIX2!M58:S58,\">0\"))))))","v":630657.82203844178},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3298312.7047194876}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":66},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,4,FALSE)","v":95.007532846715335},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,7,FALSE)","v":685},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,10,FALSE)","v":65080.160000000003},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,11,FALSE)","v":780961.92},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":534300},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D59=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D59,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2826440.2638904112},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V59*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N59* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:N59,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:N59,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D59,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M59:N59,\">0\")-1)<0,0,COUNTIF(MATRIX2!M59:N59,\">0\"))))))","v":780961.92},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W59*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O59*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:O59,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:O59,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E59,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M59:O59,\">0\")-1)<0,0,COUNTIF(MATRIX2!M59:O59,\">0\"))))))","v":780961.92},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X59*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P59*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:P59,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:P59,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F59,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M59:P59,\">0\")-1)<0,0,COUNTIF(MATRIX2!M59:P59,\">0\")))))))","v":780961.92},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y59*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q59*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:Q59,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:Q59,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G59,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M59:Q59,\">0\")-1)<0,0,COUNTIF(MATRIX2!M59:Q59,\">0\"))))))","v":780961.92},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z59*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R59*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:R59,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:R59,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H59,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M59:R59,\">0\")-1)<0,0,COUNTIF(MATRIX2!M59:R59,\">0\"))))))","v":780961.92},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA59*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S59*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:S59,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M59:S59,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I59,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M59:S59,\">0\")-1)<0,0,COUNTIF(MATRIX2!M59:S59,\">0\"))))))","v":780961.92},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4685771.5200000005}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":67},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,4,FALSE)","v":111.22965197215777},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,7,FALSE)","v":862},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,10,FALSE)","v":95879.96},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,11,FALSE)","v":1150559.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":672360},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D60=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D60,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4164079.7970410958},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V60*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N60* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:N60,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:N60,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D60,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M60:N60,\">0\")-1)<0,0,COUNTIF(MATRIX2!M60:N60,\">0\"))))))","v":951129},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W60*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O60*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:O60,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:O60,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E60,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M60:O60,\">0\")-1)<0,0,COUNTIF(MATRIX2!M60:O60,\">0\"))))))","v":808075.86599999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X60*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P60*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:P60,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:P60,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F60,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M60:P60,\">0\")-1)<0,0,COUNTIF(MATRIX2!M60:P60,\">0\")))))))","v":868681.55594999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y60*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q60*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:Q60,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:Q60,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G60,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M60:Q60,\">0\")-1)<0,0,COUNTIF(MATRIX2!M60:Q60,\">0\"))))))","v":933832.67264624999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z60*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R60*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:R60,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:R60,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H60,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M60:R60,\">0\")-1)<0,0,COUNTIF(MATRIX2!M60:R60,\">0\"))))))","v":1003870.1230947187},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA60*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S60*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:S60,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M60:S60,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I60,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M60:S60,\">0\")-1)<0,0,COUNTIF(MATRIX2!M60:S60,\">0\"))))))","v":1079160.3823268225},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5644749.6000177916}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":68},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,4,FALSE)","v":142.49475875986059},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,7,FALSE)","v":5451},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,10,FALSE)","v":776738.93},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,11,FALSE)","v":9320867.1600000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4251780},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-06-30"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D61=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D61,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-33733878.132493153},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V61*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N61* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:N61,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:N61,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D61,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M61:N61,\">0\")-1)<0,0,COUNTIF(MATRIX2!M61:N61,\">0\"))))))","v":10671460.811484},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W61*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O61*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:O61,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:O61,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E61,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M61:O61,\">0\")-1)<0,0,COUNTIF(MATRIX2!M61:O61,\">0\"))))))","v":11418463.068287881},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X61*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P61*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:P61,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:P61,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F61,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M61:P61,\">0\")-1)<0,0,COUNTIF(MATRIX2!M61:P61,\">0\")))))))","v":12217755.483068032},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y61*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q61*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:Q61,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:Q61,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G61,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M61:Q61,\">0\")-1)<0,0,COUNTIF(MATRIX2!M61:Q61,\">0\"))))))","v":10918300.030297749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z61*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R61*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:R61,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:R61,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H61,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M61:R61,\">0\")-1)<0,0,COUNTIF(MATRIX2!M61:R61,\">0\"))))))","v":4913475.8409659518},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA61*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S61*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:S61,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M61:S61,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I61,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M61:S61,\">0\")-1)<0,0,COUNTIF(MATRIX2!M61:S61,\">0\"))))))","v":5281986.5290383976},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":55421441.763142012}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":69},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,4,FALSE)","v":143.53135662898254},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,7,FALSE)","v":6811},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,10,FALSE)","v":977592.07},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,11,FALSE)","v":11731104.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":6334230},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D62=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D62,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-42456957.516821913},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V62*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N62* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:N62,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:N62,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D62,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M62:N62,\">0\")-1)<0,0,COUNTIF(MATRIX2!M62:N62,\">0\"))))))","v":13683160.685376002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W62*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O62*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:O62,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:O62,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E62,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M62:O62,\">0\")-1)<0,0,COUNTIF(MATRIX2!M62:O62,\">0\"))))))","v":14777813.540206082},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X62*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P62*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:P62,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:P62,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F62,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M62:P62,\">0\")-1)<0,0,COUNTIF(MATRIX2!M62:P62,\">0\")))))))","v":15960038.623422571},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y62*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q62*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:Q62,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:Q62,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G62,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M62:Q62,\">0\")-1)<0,0,COUNTIF(MATRIX2!M62:Q62,\">0\"))))))","v":7680655.9816930424},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z62*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R62*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:R62,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:R62,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H62,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M62:R62,\">0\")-1)<0,0,COUNTIF(MATRIX2!M62:R62,\">0\"))))))","v":7320013.282936031},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA62*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S62*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:S62,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M62:S62,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I62,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M62:S62,\">0\")-1)<0,0,COUNTIF(MATRIX2!M62:S62,\">0\"))))))","v":7869014.2791562332},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":67290696.39278996}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":70},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,4,FALSE)","v":58.394262820512822},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,7,FALSE)","v":312},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,10,FALSE)","v":18219.009999999998},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,11,FALSE)","v":218628.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":290160},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D63=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D63,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-791254.10005479446},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V63*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N63* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:N63,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:N63,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D63,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M63:N63,\">0\")-1)<0,0,COUNTIF(MATRIX2!M63:N63,\">0\"))))))","v":245016.53408399998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W63*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O63*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:O63,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:O63,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E63,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M63:O63,\">0\")-1)<0,0,COUNTIF(MATRIX2!M63:O63,\">0\"))))))","v":252652.12117499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X63*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P63*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:P63,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:P63,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F63,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M63:P63,\">0\")-1)<0,0,COUNTIF(MATRIX2!M63:P63,\">0\")))))))","v":271601.03026312497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y63*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q63*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:Q63,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:Q63,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G63,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M63:Q63,\">0\")-1)<0,0,COUNTIF(MATRIX2!M63:Q63,\">0\"))))))","v":291971.10753285937},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z63*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R63*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:R63,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:R63,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H63,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M63:R63,\">0\")-1)<0,0,COUNTIF(MATRIX2!M63:R63,\">0\"))))))","v":313868.94059782382},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA63*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S63*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:S63,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M63:S63,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I63,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M63:S63,\">0\")-1)<0,0,COUNTIF(MATRIX2!M63:S63,\">0\"))))))","v":337409.11114266055},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1712518.8447954685}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":71},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,4,FALSE)","v":114},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,7,FALSE)","v":689},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,10,FALSE)","v":78546},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,11,FALSE)","v":942552},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":640770},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D64=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D64,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3411263.5397260273},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V64*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N64* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:N64,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:N64,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D64,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M64:N64,\">0\")-1)<0,0,COUNTIF(MATRIX2!M64:N64,\">0\"))))))","v":829466.42999999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W64*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O64*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:O64,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:O64,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E64,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M64:O64,\">0\")-1)<0,0,COUNTIF(MATRIX2!M64:O64,\">0\"))))))","v":770109.42449999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X64*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P64*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:P64,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:P64,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F64,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M64:P64,\">0\")-1)<0,0,COUNTIF(MATRIX2!M64:P64,\">0\")))))))","v":827867.63133749994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y64*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q64*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:Q64,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:Q64,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G64,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M64:Q64,\">0\")-1)<0,0,COUNTIF(MATRIX2!M64:Q64,\">0\"))))))","v":889957.70368781243},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z64*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R64*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:R64,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:R64,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H64,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M64:R64,\">0\")-1)<0,0,COUNTIF(MATRIX2!M64:R64,\">0\"))))))","v":956704.53146439837},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA64*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S64*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:S64,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M64:S64,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I64,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M64:S64,\">0\")-1)<0,0,COUNTIF(MATRIX2!M64:S64,\">0\"))))))","v":1028457.3713242281},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5302563.0923139378}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":72},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,4,FALSE)","v":78.80816600397614},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,7,FALSE)","v":2012},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,10,FALSE)","v":158562.03},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,11,FALSE)","v":1902744.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2414400},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D65=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D65,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6886370.6837260276},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V65*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N65* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:N65,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:N65,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D65,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M65:N65,\">0\")-1)<0,0,COUNTIF(MATRIX2!M65:N65,\">0\"))))))","v":1974097.2735000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W65*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O65*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:O65,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:O65,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E65,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M65:O65,\">0\")-1)<0,0,COUNTIF(MATRIX2!M65:O65,\">0\"))))))","v":2198858.9510249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X65*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P65*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:P65,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:P65,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F65,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M65:P65,\">0\")-1)<0,0,COUNTIF(MATRIX2!M65:P65,\">0\")))))))","v":2363773.3723518751},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y65*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q65*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:Q65,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:Q65,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G65,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M65:Q65,\">0\")-1)<0,0,COUNTIF(MATRIX2!M65:Q65,\">0\"))))))","v":2541056.3752782657},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z65*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R65*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:R65,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:R65,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H65,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M65:R65,\">0\")-1)<0,0,COUNTIF(MATRIX2!M65:R65,\">0\"))))))","v":2731635.6034241356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA65*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S65*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:S65,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M65:S65,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I65,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M65:S65,\">0\")-1)<0,0,COUNTIF(MATRIX2!M65:S65,\">0\"))))))","v":2936508.2736809454},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14745929.849260222}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":73},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,4,FALSE)","v":91.32437148217636},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,7,FALSE)","v":533},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,10,FALSE)","v":48675.89},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,11,FALSE)","v":584110.68000000005},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":495690},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D66=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D66,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2114000.5706301373},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V66*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N66* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:N66,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:N66,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D66,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M66:N66,\">0\")-1)<0,0,COUNTIF(MATRIX2!M66:N66,\">0\"))))))","v":681306.69715200015},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W66*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O66*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:O66,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:O66,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E66,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M66:O66,\">0\")-1)<0,0,COUNTIF(MATRIX2!M66:O66,\">0\"))))))","v":684042.48693071096},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X66*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P66*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:P66,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:P66,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F66,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M66:P66,\">0\")-1)<0,0,COUNTIF(MATRIX2!M66:P66,\">0\")))))))","v":573748.28706},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y66*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q66*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:Q66,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:Q66,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G66,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M66:Q66,\">0\")-1)<0,0,COUNTIF(MATRIX2!M66:Q66,\">0\"))))))","v":616779.4085895},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z66*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R66*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:R66,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:R66,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H66,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M66:R66,\">0\")-1)<0,0,COUNTIF(MATRIX2!M66:R66,\">0\"))))))","v":663037.86423371255},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA66*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S66*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:S66,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M66:S66,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I66,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M66:S66,\">0\")-1)<0,0,COUNTIF(MATRIX2!M66:S66,\">0\"))))))","v":712765.70405124093},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3931680.4480171646}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":74},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,4,FALSE)","v":137.04263206672846},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,7,FALSE)","v":863.2},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,10,FALSE)","v":118295.2},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,11,FALSE)","v":1419542.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":802776},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D67=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D67,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5137576.7408219175},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V67*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N67* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:N67,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:N67,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D67,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M67:N67,\">0\")-1)<0,0,COUNTIF(MATRIX2!M67:N67,\">0\"))))))","v":1625234.0937599998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W67*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O67*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:O67,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:O67,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E67,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M67:O67,\">0\")-1)<0,0,COUNTIF(MATRIX2!M67:O67,\">0\"))))))","v":1739000.4803232001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X67*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P67*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:P67,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:P67,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F67,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M67:P67,\">0\")-1)<0,0,COUNTIF(MATRIX2!M67:P67,\">0\")))))))","v":1860730.513945824},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y67*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q67*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:Q67,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:Q67,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G67,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M67:Q67,\">0\")-1)<0,0,COUNTIF(MATRIX2!M67:Q67,\">0\"))))))","v":1328091.2961510951},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z67*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R67*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:R67,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:R67,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H67,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M67:R67,\">0\")-1)<0,0,COUNTIF(MATRIX2!M67:R67,\">0\"))))))","v":927710.38993251836},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA67*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S67*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:S67,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M67:S67,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I67,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M67:S67,\">0\")-1)<0,0,COUNTIF(MATRIX2!M67:S67,\">0\"))))))","v":997288.66917745711},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8478055.4432900939}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":75},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,4,FALSE)","v":131.75264367816092},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,7,FALSE)","v":348},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,10,FALSE)","v":45849.919999999998},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,11,FALSE)","v":550199.04000000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":417600},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D68=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D68,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1991268.306410959},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V68*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N68* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:N68,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:N68,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D68,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M68:N68,\">0\")-1)<0,0,COUNTIF(MATRIX2!M68:N68,\">0\"))))))","v":641752.16025600012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W68*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O68*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:O68,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:O68,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E68,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M68:O68,\">0\")-1)<0,0,COUNTIF(MATRIX2!M68:O68,\">0\"))))))","v":570031.30768302653},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X68*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P68*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:P68,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:P68,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F68,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M68:P68,\">0\")-1)<0,0,COUNTIF(MATRIX2!M68:P68,\">0\")))))))","v":483361.14240000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y68*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q68*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:Q68,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:Q68,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G68,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M68:Q68,\">0\")-1)<0,0,COUNTIF(MATRIX2!M68:Q68,\">0\"))))))","v":519613.22807999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z68*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R68*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:R68,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:R68,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H68,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M68:R68,\">0\")-1)<0,0,COUNTIF(MATRIX2!M68:R68,\">0\"))))))","v":558584.22018599999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA68*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S68*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:S68,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M68:S68,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I68,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M68:S68,\">0\")-1)<0,0,COUNTIF(MATRIX2!M68:S68,\">0\"))))))","v":600478.03669995},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3373820.0953049762}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":76},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,4,FALSE)","v":149.39514920714197},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,7,FALSE)","v":1601.8},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,10,FALSE)","v":239301.15},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,11,FALSE)","v":2871613.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1489674},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-31"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D69=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D69,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10392881.725479452},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V69*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N69* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:N69,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:N69,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D69,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M69:N69,\">0\")-1)<0,0,COUNTIF(MATRIX2!M69:N69,\">0\"))))))","v":3349450.3363200002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W69*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O69*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:O69,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:O69,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E69,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M69:O69,\">0\")-1)<0,0,COUNTIF(MATRIX2!M69:O69,\">0\"))))))","v":3617406.3632256002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X69*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P69*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:P69,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:P69,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F69,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M69:P69,\">0\")-1)<0,0,COUNTIF(MATRIX2!M69:P69,\">0\")))))))","v":3133103.3599349502},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y69*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q69*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:Q69,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:Q69,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G69,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M69:Q69,\">0\")-1)<0,0,COUNTIF(MATRIX2!M69:Q69,\">0\"))))))","v":1721614.6925390398},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z69*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R69*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:R69,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:R69,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H69,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M69:R69,\">0\")-1)<0,0,COUNTIF(MATRIX2!M69:R69,\">0\"))))))","v":1850735.7944794679},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA69*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S69*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:S69,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M69:S69,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I69,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M69:S69,\">0\")-1)<0,0,COUNTIF(MATRIX2!M69:S69,\">0\"))))))","v":1989540.979065428},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":15661851.525564486}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":77},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,4,FALSE)","v":136.74727272727273},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,7,FALSE)","v":572},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,10,FALSE)","v":78219.44},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,11,FALSE)","v":938633.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":531960},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-07-31"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D70=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D70,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3397080.9941917807},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V70*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N70* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:N70,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:N70,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D70,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M70:N70,\">0\")-1)<0,0,COUNTIF(MATRIX2!M70:N70,\">0\"))))))","v":1094821.8577920001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W70*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O70*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:O70,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:O70,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E70,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M70:O70,\">0\")-1)<0,0,COUNTIF(MATRIX2!M70:O70,\">0\"))))))","v":1182407.6064153602},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X70*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P70*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:P70,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:P70,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F70,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M70:P70,\">0\")-1)<0,0,COUNTIF(MATRIX2!M70:P70,\">0\")))))))","v":1277000.2149285891},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y70*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q70*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:Q70,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:Q70,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G70,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M70:Q70,\">0\")-1)<0,0,COUNTIF(MATRIX2!M70:Q70,\">0\"))))))","v":1379160.2321228762},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z70*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R70*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:R70,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:R70,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H70,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M70:R70,\">0\")-1)<0,0,COUNTIF(MATRIX2!M70:R70,\">0\"))))))","v":1334877.671196063},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA70*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S70*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:S70,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M70:S70,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I70,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M70:S70,\">0\")-1)<0,0,COUNTIF(MATRIX2!M70:S70,\">0\"))))))","v":614746.33795001858},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6883013.9204049073}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":78},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,4,FALSE)","v":129.33175762784703},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,7,FALSE)","v":4654},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,10,FALSE)","v":601910},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,11,FALSE)","v":7222920},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":6143280},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D71=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D71,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-26141033.753424656},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V71*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N71* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:N71,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:N71,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D71,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M71:N71,\">0\")-1)<0,0,COUNTIF(MATRIX2!M71:N71,\">0\"))))))","v":7646500.4639999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W71*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O71*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:O71,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:O71,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E71,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M71:O71,\">0\")-1)<0,0,COUNTIF(MATRIX2!M71:O71,\">0\"))))))","v":7383301.068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X71*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P71*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:P71,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:P71,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F71,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M71:P71,\">0\")-1)<0,0,COUNTIF(MATRIX2!M71:P71,\">0\")))))))","v":7937048.6480999989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y71*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q71*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:Q71,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:Q71,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G71,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M71:Q71,\">0\")-1)<0,0,COUNTIF(MATRIX2!M71:Q71,\">0\"))))))","v":8532327.2967074998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z71*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R71*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:R71,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:R71,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H71,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M71:R71,\">0\")-1)<0,0,COUNTIF(MATRIX2!M71:R71,\">0\"))))))","v":9172251.8439605627},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA71*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S71*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:S71,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M71:S71,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I71,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M71:S71,\">0\")-1)<0,0,COUNTIF(MATRIX2!M71:S71,\">0\"))))))","v":9860170.7322576027},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":50531600.053025663}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":79},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,4,FALSE)","v":128.94942602040817},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,7,FALSE)","v":3136},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,10,FALSE)","v":404385.4},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,11,FALSE)","v":4852624.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4139520},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D72=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D72,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-17562513.317260273},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V72*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N72* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:N72,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:N72,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D72,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M72:N72,\">0\")-1)<0,0,COUNTIF(MATRIX2!M72:N72,\">0\"))))))","v":5144042.4633600004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W72*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O72*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:O72,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:O72,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E72,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M72:O72,\">0\")-1)<0,0,COUNTIF(MATRIX2!M72:O72,\">0\"))))))","v":4975082.1119999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X72*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P72*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:P72,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:P72,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F72,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M72:P72,\">0\")-1)<0,0,COUNTIF(MATRIX2!M72:P72,\">0\")))))))","v":5348213.2703999989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y72*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q72*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:Q72,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:Q72,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G72,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M72:Q72,\">0\")-1)<0,0,COUNTIF(MATRIX2!M72:Q72,\">0\"))))))","v":5749329.2656799993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z72*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R72*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:R72,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:R72,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H72,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M72:R72,\">0\")-1)<0,0,COUNTIF(MATRIX2!M72:R72,\">0\"))))))","v":6180528.9606059995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA72*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S72*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:S72,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M72:S72,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I72,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M72:S72,\">0\")-1)<0,0,COUNTIF(MATRIX2!M72:S72,\">0\"))))))","v":6644068.6326514482},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":34041264.704697445}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":80},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,4,FALSE)","v":52.707826086956523},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,7,FALSE)","v":23},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,10,FALSE)","v":1212.28},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,11,FALSE)","v":14547.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":21390},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D73=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D73,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-52649.486465753427},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V73*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N73* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:N73,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:N73,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D73,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M73:N73,\">0\")-1)<0,0,COUNTIF(MATRIX2!M73:N73,\">0\"))))))","v":16620.358800000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W73*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O73*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:O73,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:O73,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E73,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M73:O73,\">0\")-1)<0,0,COUNTIF(MATRIX2!M73:O73,\">0\"))))))","v":16811.2929},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X73*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P73*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:P73,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:P73,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F73,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M73:P73,\">0\")-1)<0,0,COUNTIF(MATRIX2!M73:P73,\">0\")))))))","v":18072.139867499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y73*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q73*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:Q73,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:Q73,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G73,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M73:Q73,\">0\")-1)<0,0,COUNTIF(MATRIX2!M73:Q73,\">0\"))))))","v":19427.550357562501},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z73*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R73*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:R73,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:R73,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H73,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M73:R73,\">0\")-1)<0,0,COUNTIF(MATRIX2!M73:R73,\">0\"))))))","v":20884.616634379687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA73*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S73*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:S73,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M73:S73,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I73,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M73:S73,\">0\")-1)<0,0,COUNTIF(MATRIX2!M73:S73,\">0\"))))))","v":22450.962881958159},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":114266.92144140035}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":81},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,4,FALSE)","v":103.03925754060324},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,7,FALSE)","v":4310},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,10,FALSE)","v":444099.2},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,11,FALSE)","v":5329190.4000000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5689200},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D74=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D74,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19287289.09150685},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V74*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N74* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:N74,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:N74,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D74,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M74:N74,\">0\")-1)<0,0,COUNTIF(MATRIX2!M74:N74,\">0\"))))))","v":6215967.6825600006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W74*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O74*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:O74,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:O74,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E74,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M74:O74,\">0\")-1)<0,0,COUNTIF(MATRIX2!M74:O74,\">0\"))))))","v":5808437.9808393475},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X74*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P74*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:P74,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:P74,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F74,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M74:P74,\">0\")-1)<0,0,COUNTIF(MATRIX2!M74:P74,\">0\")))))))","v":6158545.6559999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y74*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q74*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:Q74,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:Q74,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G74,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M74:Q74,\">0\")-1)<0,0,COUNTIF(MATRIX2!M74:Q74,\">0\"))))))","v":6620436.5801999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z74*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R74*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:R74,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:R74,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H74,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M74:R74,\">0\")-1)<0,0,COUNTIF(MATRIX2!M74:R74,\">0\"))))))","v":7116969.3237149995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA74*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S74*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:S74,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M74:S74,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I74,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M74:S74,\">0\")-1)<0,0,COUNTIF(MATRIX2!M74:S74,\">0\"))))))","v":7650742.0229936251},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":39571099.246307977}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":83},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,4,FALSE)","v":126.63407854984894},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,7,FALSE)","v":662},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,10,FALSE)","v":83831.759999999995},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,11,FALSE)","v":1005981.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":873840},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D75=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D75,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3640824.8206027397},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V75*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N75* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:N75,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:N75,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D75,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M75:N75,\">0\")-1)<0,0,COUNTIF(MATRIX2!M75:N75,\">0\"))))))","v":991467.11999999988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W75*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O75*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:O75,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:O75,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E75,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M75:O75,\">0\")-1)<0,0,COUNTIF(MATRIX2!M75:O75,\">0\"))))))","v":1050224.6039999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X75*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P75*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:P75,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:P75,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F75,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M75:P75,\">0\")-1)<0,0,COUNTIF(MATRIX2!M75:P75,\">0\")))))))","v":1128991.4492999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y75*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q75*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:Q75,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:Q75,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G75,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M75:Q75,\">0\")-1)<0,0,COUNTIF(MATRIX2!M75:Q75,\">0\"))))))","v":1213665.8079974998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z75*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R75*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:R75,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:R75,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H75,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M75:R75,\">0\")-1)<0,0,COUNTIF(MATRIX2!M75:R75,\">0\"))))))","v":1304690.7435973124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA75*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S75*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:S75,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M75:S75,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I75,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M75:S75,\">0\")-1)<0,0,COUNTIF(MATRIX2!M75:S75,\">0\"))))))","v":1402542.5493671107},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7091582.2742619235}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":84},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,4,FALSE)","v":165.85784835290602},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,7,FALSE)","v":906.96100000000001},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,10,FALSE)","v":150426.6},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,11,FALSE)","v":1805119.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1197188.52},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D76=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D76,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6533047.8443835611},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V76*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N76* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:N76,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:N76,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D76,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M76:N76,\">0\")-1)<0,0,COUNTIF(MATRIX2!M76:N76,\">0\"))))))","v":1337817.5017509044},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W76*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O76*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:O76,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:O76,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E76,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M76:O76,\">0\")-1)<0,0,COUNTIF(MATRIX2!M76:O76,\">0\"))))))","v":1438841.0227620001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X76*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P76*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:P76,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:P76,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F76,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M76:P76,\">0\")-1)<0,0,COUNTIF(MATRIX2!M76:P76,\">0\")))))))","v":1546754.09946915},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y76*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q76*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:Q76,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:Q76,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G76,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M76:Q76,\">0\")-1)<0,0,COUNTIF(MATRIX2!M76:Q76,\">0\"))))))","v":1662760.6569293363},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z76*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R76*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:R76,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:R76,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H76,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M76:R76,\">0\")-1)<0,0,COUNTIF(MATRIX2!M76:R76,\">0\"))))))","v":1787467.7061990364},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA76*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S76*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:S76,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M76:S76,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I76,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M76:S76,\">0\")-1)<0,0,COUNTIF(MATRIX2!M76:S76,\">0\"))))))","v":1921527.784163964},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9695168.7712743916}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":85},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,4,FALSE)","v":183.32432575757576},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,7,FALSE)","v":1320},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,10,FALSE)","v":241988.11},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,11,FALSE)","v":2903857.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1742400},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D77=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D77,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10509576.766356163},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V77*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N77* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:N77,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:N77,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D77,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M77:N77,\">0\")-1)<0,0,COUNTIF(MATRIX2!M77:N77,\">0\"))))))","v":1946693.8107945204},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W77*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O77*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:O77,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:O77,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E77,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M77:O77,\">0\")-1)<0,0,COUNTIF(MATRIX2!M77:O77,\">0\"))))))","v":2094103.4399999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X77*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P77*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:P77,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:P77,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F77,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M77:P77,\">0\")-1)<0,0,COUNTIF(MATRIX2!M77:P77,\">0\")))))))","v":2251161.1979999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y77*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q77*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:Q77,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:Q77,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G77,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M77:Q77,\">0\")-1)<0,0,COUNTIF(MATRIX2!M77:Q77,\">0\"))))))","v":2419998.28785},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z77*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R77*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:R77,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:R77,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H77,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M77:R77,\">0\")-1)<0,0,COUNTIF(MATRIX2!M77:R77,\">0\"))))))","v":2601498.1594387498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA77*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S77*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:S77,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M77:S77,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I77,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M77:S77,\">0\")-1)<0,0,COUNTIF(MATRIX2!M77:S77,\">0\"))))))","v":2796610.5213966556},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14110065.417479925}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":86},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,4,FALSE)","v":242.10867309458217},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,7,FALSE)","v":4356},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,10,FALSE)","v":1054625.3799999999},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,11,FALSE)","v":12655504.560000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5749920},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-03-31"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D78=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D78,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-45802524.722630136},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V78*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N78* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:N78,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:N78,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D78,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M78:N78,\">0\")-1)<0,0,COUNTIF(MATRIX2!M78:N78,\">0\"))))))","v":14761380.518784001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W78*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O78*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:O78,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:O78,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E78,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M78:O78,\">0\")-1)<0,0,COUNTIF(MATRIX2!M78:O78,\">0\"))))))","v":15942290.960286723},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X78*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P78*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:P78,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:P78,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F78,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M78:P78,\">0\")-1)<0,0,COUNTIF(MATRIX2!M78:P78,\">0\")))))))","v":17217674.237109661},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y78*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q78*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:Q78,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:Q78,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G78,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M78:Q78,\">0\")-1)<0,0,COUNTIF(MATRIX2!M78:Q78,\">0\"))))))","v":18595088.176078435},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z78*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R78*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:R78,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:R78,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H78,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M78:R78,\">0\")-1)<0,0,COUNTIF(MATRIX2!M78:R78,\">0\"))))))","v":20082695.230164714},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA78*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S78*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:S78,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M78:S78,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I78,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M78:S78,\">0\")-1)<0,0,COUNTIF(MATRIX2!M78:S78,\">0\"))))))","v":21689310.848577891},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":108288439.97100142}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":87},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,4,FALSE)","v":123.85411384217335},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,7,FALSE)","v":3865},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,10,FALSE)","v":478696.15},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,11,FALSE)","v":5744353.7999999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3594450},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D79=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D79,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-20789839.369315065},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V79*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N79* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:N79,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:N79,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D79,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M79:N79,\">0\")-1)<0,0,COUNTIF(MATRIX2!M79:N79,\">0\"))))))","v":6950668.0980000012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W79*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O79*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:O79,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:O79,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E79,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M79:O79,\">0\")-1)<0,0,COUNTIF(MATRIX2!M79:O79,\">0\"))))))","v":5126998.4574567135},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X79*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P79*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:P79,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:P79,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F79,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M79:P79,\">0\")-1)<0,0,COUNTIF(MATRIX2!M79:P79,\">0\")))))))","v":4160482.4192999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y79*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q79*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:Q79,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:Q79,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G79,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M79:Q79,\">0\")-1)<0,0,COUNTIF(MATRIX2!M79:Q79,\">0\"))))))","v":4472518.6007474996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z79*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R79*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:R79,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:R79,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H79,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M79:R79,\">0\")-1)<0,0,COUNTIF(MATRIX2!M79:R79,\">0\"))))))","v":4807957.495803562},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA79*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S79*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:S79,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M79:S79,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I79,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M79:S79,\">0\")-1)<0,0,COUNTIF(MATRIX2!M79:S79,\">0\"))))))","v":5168554.307988829},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":30687179.379296605}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":88},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,4,FALSE)","v":39.155579439252335},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,7,FALSE)","v":3210},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,10,FALSE)","v":125689.41},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,11,FALSE)","v":1508272.92},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4237200},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D80=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D80,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5458708.2940273965},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V80*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N80* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:N80,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:N80,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D80,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M80:N80,\">0\")-1)<0,0,COUNTIF(MATRIX2!M80:N80,\">0\"))))))","v":1726821.6661079999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W80*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O80*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:O80,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:O80,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E80,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M80:O80,\">0\")-1)<0,0,COUNTIF(MATRIX2!M80:O80,\">0\"))))))","v":1808948.1906575533},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X80*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P80*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:P80,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:P80,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F80,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M80:P80,\">0\")-1)<0,0,COUNTIF(MATRIX2!M80:P80,\">0\")))))))","v":1742997.8931749999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y80*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q80*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:Q80,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:Q80,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G80,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M80:Q80,\">0\")-1)<0,0,COUNTIF(MATRIX2!M80:Q80,\">0\"))))))","v":1873722.7351631247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z80*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R80*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:R80,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:R80,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H80,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M80:R80,\">0\")-1)<0,0,COUNTIF(MATRIX2!M80:R80,\">0\"))))))","v":2014251.9403003592},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA80*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S80*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:S80,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M80:S80,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I80,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M80:S80,\">0\")-1)<0,0,COUNTIF(MATRIX2!M80:S80,\">0\"))))))","v":2165320.8358228859},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11332063.261226922}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":89},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,4,FALSE)","v":135.07710242587601},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,7,FALSE)","v":2226},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,10,FALSE)","v":300681.63},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,11,FALSE)","v":3608179.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2938320},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D81=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D81,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13058644.380164383},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V81*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N81* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:N81,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:N81,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D81,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M81:N81,\">0\")-1)<0,0,COUNTIF(MATRIX2!M81:N81,\">0\"))))))","v":4131004.7782440004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W81*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O81*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:O81,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:O81,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E81,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M81:O81,\">0\")-1)<0,0,COUNTIF(MATRIX2!M81:O81,\">0\"))))))","v":3475273.0112494733},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X81*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P81*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:P81,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:P81,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F81,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M81:P81,\">0\")-1)<0,0,COUNTIF(MATRIX2!M81:P81,\">0\")))))))","v":3401029.0036799996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y81*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q81*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:Q81,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:Q81,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G81,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M81:Q81,\">0\")-1)<0,0,COUNTIF(MATRIX2!M81:Q81,\">0\"))))))","v":3656106.1789559997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z81*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R81*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:R81,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:R81,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H81,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M81:R81,\">0\")-1)<0,0,COUNTIF(MATRIX2!M81:R81,\">0\"))))))","v":3930314.1423776997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA81*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S81*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:S81,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M81:S81,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I81,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M81:S81,\">0\")-1)<0,0,COUNTIF(MATRIX2!M81:S81,\">0\"))))))","v":4225087.7030560272},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":22818814.817563199}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":90},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,4,FALSE)","v":124.10728794422005},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,7,FALSE)","v":859.09},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,10,FALSE)","v":106619.33},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,11,FALSE)","v":1279431.96},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1133998.8},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D82=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D82,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4630492.1072876714},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V82*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N82* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:N82,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:N82,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D82,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M82:N82,\">0\")-1)<0,0,COUNTIF(MATRIX2!M82:N82,\">0\"))))))","v":1464821.6510040001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W82*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O82*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:O82,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:O82,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E82,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M82:O82,\">0\")-1)<0,0,COUNTIF(MATRIX2!M82:O82,\">0\"))))))","v":1478634.0761559808},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X82*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P82*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:P82,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:P82,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F82,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M82:P82,\">0\")-1)<0,0,COUNTIF(MATRIX2!M82:P82,\">0\")))))))","v":1312574.1270311999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y82*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q82*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:Q82,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:Q82,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G82,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M82:Q82,\">0\")-1)<0,0,COUNTIF(MATRIX2!M82:Q82,\">0\"))))))","v":1411017.1865585397},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z82*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R82*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:R82,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:R82,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H82,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M82:R82,\">0\")-1)<0,0,COUNTIF(MATRIX2!M82:R82,\">0\"))))))","v":1516843.4755504304},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA82*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S82*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:S82,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M82:S82,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I82,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M82:S82,\">0\")-1)<0,0,COUNTIF(MATRIX2!M82:S82,\">0\"))))))","v":1630606.7362167127},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8814497.2525168639}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":91},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,4,FALSE)","v":123.26195},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,10,FALSE)","v":49304.78},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,11,FALSE)","v":591657.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":372000},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D83=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D83,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2141313.3494794518},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V83*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N83* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:N83,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:N83,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D83,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M83:N83,\">0\")-1)<0,0,COUNTIF(MATRIX2!M83:N83,\">0\"))))))","v":690109.14470400009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W83*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O83*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:O83,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:O83,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E83,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M83:O83,\">0\")-1)<0,0,COUNTIF(MATRIX2!M83:O83,\">0\"))))))","v":745317.87628032011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X83*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P83*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:P83,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:P83,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F83,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M83:P83,\">0\")-1)<0,0,COUNTIF(MATRIX2!M83:P83,\">0\")))))))","v":534746.55826603738},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y83*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q83*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:Q83,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:Q83,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G83,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M83:Q83,\">0\")-1)<0,0,COUNTIF(MATRIX2!M83:Q83,\">0\"))))))","v":429920.01311999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z83*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R83*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:R83,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:R83,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H83,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M83:R83,\">0\")-1)<0,0,COUNTIF(MATRIX2!M83:R83,\">0\"))))))","v":462164.01410399994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA83*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S83*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:S83,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M83:S83,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I83,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M83:S83,\">0\")-1)<0,0,COUNTIF(MATRIX2!M83:S83,\">0\"))))))","v":496826.31516179995},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3359083.9216361572}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":92},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,4,FALSE)","v":127.84014785992218},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,7,FALSE)","v":1285},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,10,FALSE)","v":164274.59},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,11,FALSE)","v":1971295.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1696200},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D84=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D84,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7134467.9470684929},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V84*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N84* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:N84,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:N84,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D84,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M84:N84,\">0\")-1)<0,0,COUNTIF(MATRIX2!M84:N84,\">0\"))))))","v":2256935.737092},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W84*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O84*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:O84,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:O84,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E84,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M84:O84,\">0\")-1)<0,0,COUNTIF(MATRIX2!M84:O84,\">0\"))))))","v":2314135.4895979539},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X84*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P84*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:P84,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:P84,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F84,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M84:P84,\">0\")-1)<0,0,COUNTIF(MATRIX2!M84:P84,\">0\")))))))","v":1963307.3988000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y84*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q84*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:Q84,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:Q84,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G84,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M84:Q84,\">0\")-1)<0,0,COUNTIF(MATRIX2!M84:Q84,\">0\"))))))","v":2110555.45371},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z84*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R84*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:R84,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:R84,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H84,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M84:R84,\">0\")-1)<0,0,COUNTIF(MATRIX2!M84:R84,\">0\"))))))","v":2268847.1127382498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA84*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S84*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:S84,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M84:S84,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I84,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M84:S84,\">0\")-1)<0,0,COUNTIF(MATRIX2!M84:S84,\">0\"))))))","v":2439010.6461936189},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":13352791.838131823}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":93},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,4,FALSE)","v":65},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,7,FALSE)","v":132},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,10,FALSE)","v":8580},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,11,FALSE)","v":102960},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":138600},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D85=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D85,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-372630.57534246572},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V85*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N85* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:N85,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:N85,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D85,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M85:N85,\">0\")-1)<0,0,COUNTIF(MATRIX2!M85:N85,\">0\"))))))","v":120092.54400000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W85*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O85*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:O85,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:O85,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E85,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M85:O85,\">0\")-1)<0,0,COUNTIF(MATRIX2!M85:O85,\">0\"))))))","v":129699.94752000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X85*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P85*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:P85,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:P85,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F85,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M85:P85,\">0\")-1)<0,0,COUNTIF(MATRIX2!M85:P85,\">0\")))))))","v":140075.94332160003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y85*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q85*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:Q85,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:Q85,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G85,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M85:Q85,\">0\")-1)<0,0,COUNTIF(MATRIX2!M85:Q85,\">0\"))))))","v":147889.414477702},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z85*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R85*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:R85,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:R85,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H85,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M85:R85,\">0\")-1)<0,0,COUNTIF(MATRIX2!M85:R85,\">0\"))))))","v":118983.15},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA85*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S85*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:S85,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M85:S85,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I85,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M85:S85,\">0\")-1)<0,0,COUNTIF(MATRIX2!M85:S85,\">0\"))))))","v":127906.88624999998},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":784647.88556930202}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":95},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,4,FALSE)","v":79.021798866855519},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,7,FALSE)","v":706},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,10,FALSE)","v":55789.39},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,11,FALSE)","v":669472.68000000005},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":910740},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D86=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D86,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2422940.8500821921},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V86*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N86* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:N86,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:N86,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D86,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M86:N86,\">0\")-1)<0,0,COUNTIF(MATRIX2!M86:N86,\">0\"))))))","v":694577.90550000011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W86*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O86*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:O86,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:O86,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E86,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M86:O86,\">0\")-1)<0,0,COUNTIF(MATRIX2!M86:O86,\">0\"))))))","v":773659.36582499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X86*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P86*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:P86,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:P86,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F86,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M86:P86,\">0\")-1)<0,0,COUNTIF(MATRIX2!M86:P86,\">0\")))))))","v":831683.81826187496},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y86*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q86*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:Q86,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:Q86,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G86,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M86:Q86,\">0\")-1)<0,0,COUNTIF(MATRIX2!M86:Q86,\">0\"))))))","v":894060.10463151557},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z86*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R86*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:R86,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:R86,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H86,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M86:R86,\">0\")-1)<0,0,COUNTIF(MATRIX2!M86:R86,\">0\"))))))","v":961114.61247887928},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA86*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S86*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:S86,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M86:S86,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I86,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M86:S86,\">0\")-1)<0,0,COUNTIF(MATRIX2!M86:S86,\">0\"))))))","v":1033198.2084147951},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5188294.0151120648}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":98},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,4,FALSE)","v":56.971744186046514},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,7,FALSE)","v":344},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,10,FALSE)","v":19598.28},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,11,FALSE)","v":235179.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":268320},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D87=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D87,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-851155.98509589036},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V87*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N87* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:N87,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:N87,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D87,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M87:N87,\">0\")-1)<0,0,COUNTIF(MATRIX2!M87:N87,\">0\"))))))","v":268692.41879999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W87*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O87*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:O87,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:O87,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E87,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M87:O87,\">0\")-1)<0,0,COUNTIF(MATRIX2!M87:O87,\">0\"))))))","v":271779.14789999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X87*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P87*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:P87,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:P87,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F87,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M87:P87,\">0\")-1)<0,0,COUNTIF(MATRIX2!M87:P87,\">0\")))))))","v":292162.58399249997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y87*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q87*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:Q87,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:Q87,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G87,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M87:Q87,\">0\")-1)<0,0,COUNTIF(MATRIX2!M87:Q87,\">0\"))))))","v":314074.77779193746},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z87*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R87*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:R87,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:R87,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H87,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M87:R87,\">0\")-1)<0,0,COUNTIF(MATRIX2!M87:R87,\">0\"))))))","v":337630.38612633274},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA87*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S87*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:S87,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M87:S87,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I87,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M87:S87,\">0\")-1)<0,0,COUNTIF(MATRIX2!M87:S87,\">0\"))))))","v":362952.66508580768},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1847291.9796965779}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":99},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,4,FALSE)","v":103.76795168909884},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,7,FALSE)","v":2243.8000000000002},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,10,FALSE)","v":232834.53},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,11,FALSE)","v":2794014.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1750164},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D88=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D88,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10112035.533041095},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V88*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N88* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:N88,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:N88,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D88,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M88:N88,\">0\")-1)<0,0,COUNTIF(MATRIX2!M88:N88,\">0\"))))))","v":2283139.0568537423},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W88*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O88*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:O88,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:O88,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E88,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M88:O88,\">0\")-1)<0,0,COUNTIF(MATRIX2!M88:O88,\">0\"))))))","v":2103434.6033999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X88*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P88*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:P88,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:P88,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F88,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M88:P88,\">0\")-1)<0,0,COUNTIF(MATRIX2!M88:P88,\">0\")))))))","v":2261192.198655},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y88*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q88*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:Q88,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:Q88,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G88,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M88:Q88,\">0\")-1)<0,0,COUNTIF(MATRIX2!M88:Q88,\">0\"))))))","v":2430781.6135541247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z88*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R88*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:R88,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:R88,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H88,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M88:R88,\">0\")-1)<0,0,COUNTIF(MATRIX2!M88:R88,\">0\"))))))","v":2613090.2345706844},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA88*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S88*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:S88,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M88:S88,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I88,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M88:S88,\">0\")-1)<0,0,COUNTIF(MATRIX2!M88:S88,\">0\"))))))","v":2809072.0021634852},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14500709.709197035}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":104},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,4,FALSE)","v":43.110205361341905},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,7,FALSE)","v":6379},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,10,FALSE)","v":275000},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,11,FALSE)","v":3300000},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4975620},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D89=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D89,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11943287.671232877},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V89*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N89* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:N89,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:N89,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D89,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M89:N89,\">0\")-1)<0,0,COUNTIF(MATRIX2!M89:N89,\">0\"))))))","v":3300000},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W89*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O89*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:O89,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:O89,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E89,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M89:O89,\">0\")-1)<0,0,COUNTIF(MATRIX2!M89:O89,\">0\"))))))","v":3321359.5890410957},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X89*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P89*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:P89,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:P89,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F89,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M89:P89,\">0\")-1)<0,0,COUNTIF(MATRIX2!M89:P89,\">0\")))))))","v":3813562.4999999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y89*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q89*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:Q89,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:Q89,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G89,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M89:Q89,\">0\")-1)<0,0,COUNTIF(MATRIX2!M89:Q89,\">0\"))))))","v":4099579.6874999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z89*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R89*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:R89,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:R89,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H89,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M89:R89,\">0\")-1)<0,0,COUNTIF(MATRIX2!M89:R89,\">0\"))))))","v":4407048.1640625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA89*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S89*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:S89,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M89:S89,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I89,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M89:S89,\">0\")-1)<0,0,COUNTIF(MATRIX2!M89:S89,\">0\"))))))","v":4737576.7763671875},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":23679126.716970783}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":106},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,4,FALSE)","v":133.22432432432433},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,7,FALSE)","v":336.7},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,10,FALSE)","v":44856.63},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,11,FALSE)","v":538279.56000000006},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":434343},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D90=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D90,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1948129.5856438358},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V90*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N90* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:N90,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:N90,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D90,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M90:N90,\">0\")-1)<0,0,COUNTIF(MATRIX2!M90:N90,\">0\"))))))","v":627849.27878400008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W90*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O90*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:O90,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:O90,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E90,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M90:O90,\">0\")-1)<0,0,COUNTIF(MATRIX2!M90:O90,\">0\"))))))","v":553848.00922286208},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X90*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P90*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:P90,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:P90,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F90,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M90:P90,\">0\")-1)<0,0,COUNTIF(MATRIX2!M90:P90,\">0\")))))))","v":502740.729582},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y90*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q90*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:Q90,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:Q90,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G90,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M90:Q90,\">0\")-1)<0,0,COUNTIF(MATRIX2!M90:Q90,\">0\"))))))","v":540446.28430065},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z90*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R90*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:R90,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:R90,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H90,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M90:R90,\">0\")-1)<0,0,COUNTIF(MATRIX2!M90:R90,\">0\"))))))","v":580979.7556231987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA90*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S90*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:S90,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M90:S90,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I90,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M90:S90,\">0\")-1)<0,0,COUNTIF(MATRIX2!M90:S90,\">0\"))))))","v":624553.23729493865},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3430417.2948076492}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":107},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,4,FALSE)","v":59.77322097378277},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,7,FALSE)","v":427.2},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,9,FALSE)","v":4.9000000000000002E-2},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,10,FALSE)","v":25535.119999999999},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,11,FALSE)","v":306421.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":333216},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D91=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D91,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1108993.7595616437},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V91*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N91* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:N91,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:N91,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D91,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M91:N91,\">0\")-1)<0,0,COUNTIF(MATRIX2!M91:N91,\">0\"))))))","v":337186.45899744},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W91*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O91*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:O91,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:O91,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E91,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M91:O91,\">0\")-1)<0,0,COUNTIF(MATRIX2!M91:O91,\">0\"))))))","v":347482.37989884213},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X91*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P91*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:P91,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:P91,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F91,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M91:P91,\">0\")-1)<0,0,COUNTIF(MATRIX2!M91:P91,\">0\")))))))","v":354108.27659999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y91*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q91*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:Q91,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:Q91,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G91,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M91:Q91,\">0\")-1)<0,0,COUNTIF(MATRIX2!M91:Q91,\">0\"))))))","v":380666.39734499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z91*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R91*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:R91,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:R91,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H91,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M91:R91,\">0\")-1)<0,0,COUNTIF(MATRIX2!M91:R91,\">0\"))))))","v":409216.37714587495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA91*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S91*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:S91,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M91:S91,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I91,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M91:S91,\">0\")-1)<0,0,COUNTIF(MATRIX2!M91:S91,\">0\"))))))","v":439907.60543181561},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2268567.4954189723}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":108},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,4,FALSE)","v":76.818161993769465},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,7,FALSE)","v":321},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,9,FALSE)","v":4.9000000000000002E-2},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,10,FALSE)","v":24658.63},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,11,FALSE)","v":295903.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":250380},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D92=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D92,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1070927.6787945204},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V92*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N92* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:N92,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:N92,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D92,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M92:N92,\">0\")-1)<0,0,COUNTIF(MATRIX2!M92:N92,\">0\"))))))","v":325612.57332755998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W92*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O92*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:O92,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:O92,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E92,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M92:O92,\">0\")-1)<0,0,COUNTIF(MATRIX2!M92:O92,\">0\"))))))","v":323129.27777889243},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X92*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P92*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:P92,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:P92,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F92,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M92:P92,\">0\")-1)<0,0,COUNTIF(MATRIX2!M92:P92,\">0\")))))))","v":289808.34012000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y92*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q92*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:Q92,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:Q92,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G92,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M92:Q92,\">0\")-1)<0,0,COUNTIF(MATRIX2!M92:Q92,\">0\"))))))","v":311543.96562899998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z92*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R92*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:R92,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:R92,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H92,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M92:R92,\">0\")-1)<0,0,COUNTIF(MATRIX2!M92:R92,\">0\"))))))","v":334909.76305117499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA92*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S92*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:S92,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M92:S92,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I92,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M92:S92,\">0\")-1)<0,0,COUNTIF(MATRIX2!M92:S92,\">0\"))))))","v":360027.99528001313},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1945031.9151866406}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":110},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,4,FALSE)","v":83.871748747913188},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,7,FALSE)","v":2396},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,10,FALSE)","v":200956.71},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,11,FALSE)","v":2411480.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2228280},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D93=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D93,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-8727577.4436164387},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V93*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N93* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:N93,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:N93,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D93,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M93:N93,\">0\")-1)<0,0,COUNTIF(MATRIX2!M93:N93,\">0\"))))))","v":2451348.7800000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W93*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O93*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:O93,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:O93,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E93,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M93:O93,\">0\")-1)<0,0,COUNTIF(MATRIX2!M93:O93,\">0\"))))))","v":2678058.318},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X93*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P93*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:P93,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:P93,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F93,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M93:P93,\">0\")-1)<0,0,COUNTIF(MATRIX2!M93:P93,\">0\")))))))","v":2878912.6918500001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y93*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q93*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:Q93,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:Q93,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G93,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M93:Q93,\">0\")-1)<0,0,COUNTIF(MATRIX2!M93:Q93,\">0\"))))))","v":3094831.1437387499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z93*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R93*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:R93,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:R93,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H93,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M93:R93,\">0\")-1)<0,0,COUNTIF(MATRIX2!M93:R93,\">0\"))))))","v":3326943.4795191563},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA93*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S93*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:S93,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M93:S93,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I93,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M93:S93,\">0\")-1)<0,0,COUNTIF(MATRIX2!M93:S93,\">0\"))))))","v":3576464.2404830926},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18006558.653591}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":111},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,4,FALSE)","v":116.65522723622932},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,7,FALSE)","v":2490.8000000000002},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,10,FALSE)","v":290564.84000000003},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,11,FALSE)","v":3486778.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2316444},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D94=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D94,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-12619270.80460274},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V94*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N94* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:N94,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:N94,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D94,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M94:N94,\">0\")-1)<0,0,COUNTIF(MATRIX2!M94:N94,\">0\"))))))","v":4066977.9525120002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W94*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O94*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:O94,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:O94,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E94,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M94:O94,\">0\")-1)<0,0,COUNTIF(MATRIX2!M94:O94,\">0\"))))))","v":3432847.9294565739},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X94*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P94*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:P94,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:P94,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F94,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M94:P94,\">0\")-1)<0,0,COUNTIF(MATRIX2!M94:P94,\">0\")))))))","v":2681223.7024560003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y94*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q94*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:Q94,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:Q94,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G94,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M94:Q94,\">0\")-1)<0,0,COUNTIF(MATRIX2!M94:Q94,\">0\"))))))","v":2882315.4801401999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z94*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R94*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:R94,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:R94,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H94,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M94:R94,\">0\")-1)<0,0,COUNTIF(MATRIX2!M94:R94,\">0\"))))))","v":3098489.1411507153},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA94*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S94*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:S94,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M94:S94,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I94,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M94:S94,\">0\")-1)<0,0,COUNTIF(MATRIX2!M94:S94,\">0\"))))))","v":3330875.8267370188},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":19492730.032452509}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":112},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,4,FALSE)","v":32.752512254901958},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,7,FALSE)","v":2448},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,10,FALSE)","v":80178.149999999994},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,11,FALSE)","v":962137.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1909440},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D95=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D95,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3482148.0378082194},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V95*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N95* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:N95,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:N95,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D95,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M95:N95,\">0\")-1)<0,0,COUNTIF(MATRIX2!M95:N95,\">0\"))))))","v":998217.96750000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W95*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O95*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:O95,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:O95,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E95,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M95:O95,\">0\")-1)<0,0,COUNTIF(MATRIX2!M95:O95,\">0\"))))))","v":1111870.4951249999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X95*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P95*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:P95,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:P95,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F95,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M95:P95,\">0\")-1)<0,0,COUNTIF(MATRIX2!M95:P95,\">0\")))))))","v":1195260.7822593749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y95*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q95*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:Q95,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:Q95,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G95,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M95:Q95,\">0\")-1)<0,0,COUNTIF(MATRIX2!M95:Q95,\">0\"))))))","v":1284905.3409288281},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z95*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R95*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:R95,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:R95,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H95,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M95:R95,\">0\")-1)<0,0,COUNTIF(MATRIX2!M95:R95,\">0\"))))))","v":1381273.2414984901},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA95*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S95*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:S95,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M95:S95,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I95,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M95:S95,\">0\")-1)<0,0,COUNTIF(MATRIX2!M95:S95,\">0\"))))))","v":1484868.7346108768},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7456396.5619225698}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":113},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,4,FALSE)","v":107.371916},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,7,FALSE)","v":2500},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,10,FALSE)","v":268429.78999999998},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,11,FALSE)","v":3221157.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2325000},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-12-01"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D96=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D96,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11657942.55090411},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V96*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N96* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:N96,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:N96,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D96,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M96:N96,\">0\")-1)<0,0,COUNTIF(MATRIX2!M96:N96,\">0\"))))))","v":2910253.74},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W96*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O96*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:O96,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:O96,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E96,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M96:O96,\">0\")-1)<0,0,COUNTIF(MATRIX2!M96:O96,\">0\"))))))","v":2794301.2499999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X96*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P96*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:P96,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:P96,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F96,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M96:P96,\">0\")-1)<0,0,COUNTIF(MATRIX2!M96:P96,\">0\")))))))","v":3003873.8437499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y96*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q96*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:Q96,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:Q96,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G96,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M96:Q96,\">0\")-1)<0,0,COUNTIF(MATRIX2!M96:Q96,\">0\"))))))","v":3229164.3820312498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z96*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R96*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:R96,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:R96,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H96,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M96:R96,\">0\")-1)<0,0,COUNTIF(MATRIX2!M96:R96,\">0\"))))))","v":3471351.7106835935},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA96*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S96*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:S96,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M96:S96,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I96,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M96:S96,\">0\")-1)<0,0,COUNTIF(MATRIX2!M96:S96,\">0\"))))))","v":3731703.0889848624},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":19140648.015449706}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":114},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,4,FALSE)","v":182.92091089108911},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,7,FALSE)","v":505},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,10,FALSE)","v":92375.06},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,11,FALSE)","v":1108500.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":469650},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D97=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D97,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4011861.5099178082},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V97*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N97* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:N97,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:N97,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D97,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M97:N97,\">0\")-1)<0,0,COUNTIF(MATRIX2!M97:N97,\">0\"))))))","v":816784.71},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W97*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O97*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:O97,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:O97,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E97,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M97:O97,\">0\")-1)<0,0,COUNTIF(MATRIX2!M97:O97,\">0\"))))))","v":564448.85249999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X97*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P97*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:P97,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:P97,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F97,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M97:P97,\">0\")-1)<0,0,COUNTIF(MATRIX2!M97:P97,\">0\")))))))","v":606782.5164374999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y97*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q97*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:Q97,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:Q97,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G97,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M97:Q97,\">0\")-1)<0,0,COUNTIF(MATRIX2!M97:Q97,\">0\"))))))","v":652291.20517031243},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z97*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R97*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:R97,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:R97,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H97,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M97:R97,\">0\")-1)<0,0,COUNTIF(MATRIX2!M97:R97,\">0\"))))))","v":701213.0455580859},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA97*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S97*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:S97,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M97:S97,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I97,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M97:S97,\">0\")-1)<0,0,COUNTIF(MATRIX2!M97:S97,\">0\"))))))","v":753804.02397494228},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4095324.3536408404}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":118},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,4,FALSE)","v":154.32543689320389},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,7,FALSE)","v":412},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,10,FALSE)","v":63582.080000000002},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,11,FALSE)","v":762984.95999999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":494400},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D98=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D98,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2761378.4442739724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V98*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N98* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:N98,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:N98,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D98,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M98:N98,\">0\")-1)<0,0,COUNTIF(MATRIX2!M98:N98,\">0\"))))))","v":889945.65734400006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W98*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O98*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:O98,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:O98,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E98,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M98:O98,\">0\")-1)<0,0,COUNTIF(MATRIX2!M98:O98,\">0\"))))))","v":851295.21932714432},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X98*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P98*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:P98,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:P98,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F98,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M98:P98,\">0\")-1)<0,0,COUNTIF(MATRIX2!M98:P98,\">0\")))))))","v":572255.14560000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y98*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q98*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:Q98,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:Q98,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G98,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M98:Q98,\">0\")-1)<0,0,COUNTIF(MATRIX2!M98:Q98,\">0\"))))))","v":615174.28151999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z98*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R98*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:R98,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:R98,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H98,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M98:R98,\">0\")-1)<0,0,COUNTIF(MATRIX2!M98:R98,\">0\"))))))","v":661312.35263400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA98*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S98*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:S98,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M98:S98,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I98,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M98:S98,\">0\")-1)<0,0,COUNTIF(MATRIX2!M98:S98,\">0\"))))))","v":710910.77908154996},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4300893.435506694}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":121},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,4,FALSE)","v":137.0322033898305},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,7,FALSE)","v":230.1},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,10,FALSE)","v":31531.11},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,11,FALSE)","v":378373.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":213993},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-31"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D99=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D99,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1369400.426630137},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V99*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N99* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:N99,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:N99,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D99,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M99:N99,\">0\")-1)<0,0,COUNTIF(MATRIX2!M99:N99,\">0\"))))))","v":441334.64044800005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W99*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O99*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:O99,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:O99,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E99,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M99:O99,\">0\")-1)<0,0,COUNTIF(MATRIX2!M99:O99,\">0\"))))))","v":476641.4116838401},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X99*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P99*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:P99,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:P99,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F99,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M99:P99,\">0\")-1)<0,0,COUNTIF(MATRIX2!M99:P99,\">0\")))))))","v":419217.51353562117},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y99*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q99*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:Q99,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:Q99,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G99,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M99:Q99,\">0\")-1)<0,0,COUNTIF(MATRIX2!M99:Q99,\">0\"))))))","v":247311.48754728},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z99*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R99*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:R99,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:R99,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H99,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M99:R99,\">0\")-1)<0,0,COUNTIF(MATRIX2!M99:R99,\">0\"))))))","v":265859.849113326},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA99*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S99*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:S99,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M99:S99,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I99,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M99:S99,\">0\")-1)<0,0,COUNTIF(MATRIX2!M99:S99,\">0\"))))))","v":285799.33779682545},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2136164.2401248929}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":122},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,4,FALSE)","v":92.299575000000004},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,7,FALSE)","v":2400},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,10,FALSE)","v":221518.98},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,11,FALSE)","v":2658227.7599999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2880000},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D100=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D100,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-9620599.6464657523},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V100*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N100* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:N100,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:N100,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D100,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M100:N100,\">0\")-1)<0,0,COUNTIF(MATRIX2!M100:N100,\">0\"))))))","v":2996316.0962891504},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W100*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O100*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:O100,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:O100,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E100,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M100:O100,\">0\")-1)<0,0,COUNTIF(MATRIX2!M100:O100,\">0\"))))))","v":3071914.4551499994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X100*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P100*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:P100,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:P100,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F100,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M100:P100,\">0\")-1)<0,0,COUNTIF(MATRIX2!M100:P100,\">0\")))))))","v":3302308.0392862493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y100*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q100*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:Q100,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:Q100,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G100,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M100:Q100,\">0\")-1)<0,0,COUNTIF(MATRIX2!M100:Q100,\">0\"))))))","v":3549981.1422327179},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z100*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R100*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:R100,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:R100,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H100,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M100:R100,\">0\")-1)<0,0,COUNTIF(MATRIX2!M100:R100,\">0\"))))))","v":3816229.7279001721},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA100*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S100*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:S100,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M100:S100,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I100,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M100:S100,\">0\")-1)<0,0,COUNTIF(MATRIX2!M100:S100,\">0\"))))))","v":4102446.9574926845},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":20839196.418350972}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":125},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,4,FALSE)","v":134.42310000000001},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,7,FALSE)","v":1600},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,10,FALSE)","v":215076.96},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,11,FALSE)","v":2580923.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2112000},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D101=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D101,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-9340821.8353972603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V101*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N101* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:N101,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:N101,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D101,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M101:N101,\">0\")-1)<0,0,COUNTIF(MATRIX2!M101:N101,\">0\"))))))","v":2845872.6994270687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W101*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O101*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:O101,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:O101,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E101,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M101:O101,\">0\")-1)<0,0,COUNTIF(MATRIX2!M101:O101,\">0\"))))))","v":2538307.1999999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X101*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P101*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:P101,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:P101,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F101,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M101:P101,\">0\")-1)<0,0,COUNTIF(MATRIX2!M101:P101,\">0\")))))))","v":2728680.2399999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y101*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q101*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:Q101,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:Q101,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G101,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M101:Q101,\">0\")-1)<0,0,COUNTIF(MATRIX2!M101:Q101,\">0\"))))))","v":2933331.2579999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z101*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R101*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:R101,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:R101,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H101,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M101:R101,\">0\")-1)<0,0,COUNTIF(MATRIX2!M101:R101,\">0\"))))))","v":3153331.1023499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA101*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S101*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:S101,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M101:S101,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I101,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M101:S101,\">0\")-1)<0,0,COUNTIF(MATRIX2!M101:S101,\">0\"))))))","v":3389830.9350262494},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":17589353.434803318}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":126},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,4,FALSE)","v":109.01428571428572},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,7,FALSE)","v":3234},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,10,FALSE)","v":352552.2},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,11,FALSE)","v":4230626.4000000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4268880},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D102=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D102,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-15311390.340821918},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V102*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N102* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:N102,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:N102,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D102,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M102:N102,\">0\")-1)<0,0,COUNTIF(MATRIX2!M102:N102,\">0\"))))))","v":4547393.6823932054},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W102*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O102*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:O102,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:O102,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E102,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M102:O102,\">0\")-1)<0,0,COUNTIF(MATRIX2!M102:O102,\">0\"))))))","v":4889017.6335000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X102*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P102*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:P102,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:P102,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F102,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M102:P102,\">0\")-1)<0,0,COUNTIF(MATRIX2!M102:P102,\">0\")))))))","v":5255693.9560124995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y102*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q102*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:Q102,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:Q102,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G102,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M102:Q102,\">0\")-1)<0,0,COUNTIF(MATRIX2!M102:Q102,\">0\"))))))","v":5649871.0027134372},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z102*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R102*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:R102,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:R102,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H102,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M102:R102,\">0\")-1)<0,0,COUNTIF(MATRIX2!M102:R102,\">0\"))))))","v":6073611.3279169453},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA102*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S102*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:S102,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M102:S102,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I102,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M102:S102,\">0\")-1)<0,0,COUNTIF(MATRIX2!M102:S102,\">0\"))))))","v":6529132.1775107151},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":32944719.780046806}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":128},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,4,FALSE)","v":54.945250000000001},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,7,FALSE)","v":160},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,10,FALSE)","v":8791.24},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,11,FALSE)","v":105494.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":148800},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-06-30"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D103=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D103,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-381804.75747945206},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V103*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N103* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:N103,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:N103,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D103,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M103:N103,\">0\")-1)<0,0,COUNTIF(MATRIX2!M103:N103,\">0\"))))))","v":118228.112016},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W103*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O103*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:O103,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:O103,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E103,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M103:O103,\">0\")-1)<0,0,COUNTIF(MATRIX2!M103:O103,\">0\"))))))","v":121912.52069999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X103*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P103*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:P103,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:P103,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F103,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M103:P103,\">0\")-1)<0,0,COUNTIF(MATRIX2!M103:P103,\">0\")))))))","v":131055.95975249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y103*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q103*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:Q103,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:Q103,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G103,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M103:Q103,\">0\")-1)<0,0,COUNTIF(MATRIX2!M103:Q103,\">0\"))))))","v":140885.1567339375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z103*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R103*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:R103,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:R103,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H103,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M103:R103,\">0\")-1)<0,0,COUNTIF(MATRIX2!M103:R103,\">0\"))))))","v":151451.5434889828},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA103*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S103*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:S103,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M103:S103,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I103,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M103:S103,\">0\")-1)<0,0,COUNTIF(MATRIX2!M103:S103,\">0\"))))))","v":162810.40925065649},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":826343.70194207679}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":130},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,4,FALSE)","v":118.71283851554664},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,7,FALSE)","v":1994},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,10,FALSE)","v":236713.4},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,11,FALSE)","v":2840560.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1854420},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D104=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D104,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10280495.38849315},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V104*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N104* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:N104,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:N104,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D104,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M104:N104,\">0\")-1)<0,0,COUNTIF(MATRIX2!M104:N104,\">0\"))))))","v":3313230.1171200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W104*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O104*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:O104,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:O104,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E104,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M104:O104,\">0\")-1)<0,0,COUNTIF(MATRIX2!M104:O104,\">0\"))))))","v":3173139.5973050036},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X104*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P104*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:P104,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:P104,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F104,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M104:P104,\">0\")-1)<0,0,COUNTIF(MATRIX2!M104:P104,\">0\")))))))","v":2146442.9350800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y104*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q104*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:Q104,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:Q104,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G104,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M104:Q104,\">0\")-1)<0,0,COUNTIF(MATRIX2!M104:Q104,\">0\"))))))","v":2307426.1552109998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z104*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R104*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:R104,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:R104,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H104,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M104:R104,\">0\")-1)<0,0,COUNTIF(MATRIX2!M104:R104,\">0\"))))))","v":2480483.1168518248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA104*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S104*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:S104,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M104:S104,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I104,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M104:S104,\">0\")-1)<0,0,COUNTIF(MATRIX2!M104:S104,\">0\"))))))","v":2666519.3506157119},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":16087241.272183541}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":131},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,4,FALSE)","v":107.56073816155988},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,7,FALSE)","v":718},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,10,FALSE)","v":77228.61},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,11,FALSE)","v":926743.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":947760},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D105=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D105,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3354049.1115616434},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V105*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N105* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:N105,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:N105,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D105,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M105:N105,\">0\")-1)<0,0,COUNTIF(MATRIX2!M105:N105,\">0\"))))))","v":961496.19449999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W105*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O105*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:O105,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:O105,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E105,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M105:O105,\">0\")-1)<0,0,COUNTIF(MATRIX2!M105:O105,\">0\"))))))","v":1070967.7491749998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X105*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P105*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:P105,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:P105,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F105,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M105:P105,\">0\")-1)<0,0,COUNTIF(MATRIX2!M105:P105,\">0\")))))))","v":1151290.3303631248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y105*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q105*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:Q105,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:Q105,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G105,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M105:Q105,\">0\")-1)<0,0,COUNTIF(MATRIX2!M105:Q105,\">0\"))))))","v":1237637.1051403591},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z105*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R105*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:R105,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:R105,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H105,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M105:R105,\">0\")-1)<0,0,COUNTIF(MATRIX2!M105:R105,\">0\"))))))","v":1330459.8880258861},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA105*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S105*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:S105,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M105:S105,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I105,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M105:S105,\">0\")-1)<0,0,COUNTIF(MATRIX2!M105:S105,\">0\"))))))","v":1430244.3796278273},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7182095.6468321979}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":132},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,4,FALSE)","v":162.19809352517984},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,7,FALSE)","v":1112},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,10,FALSE)","v":180364.28},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,11,FALSE)","v":2164371.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1467840},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D106=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D106,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7833245.3878356153},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V106*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N106* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:N106,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:N106,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D106,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M106:N106,\">0\")-1)<0,0,COUNTIF(MATRIX2!M106:N106,\">0\"))))))","v":2524522.7543040002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W106*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O106*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:O106,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:O106,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E106,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M106:O106,\">0\")-1)<0,0,COUNTIF(MATRIX2!M106:O106,\">0\"))))))","v":2726484.5746483202},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X106*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P106*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:P106,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:P106,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F106,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M106:P106,\">0\")-1)<0,0,COUNTIF(MATRIX2!M106:P106,\">0\")))))))","v":2944603.3406201862},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y106*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q106*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:Q106,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:Q106,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G106,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M106:Q106,\">0\")-1)<0,0,COUNTIF(MATRIX2!M106:Q106,\">0\"))))))","v":3180171.6078698011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z106*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R106*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:R106,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:R106,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H106,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M106:R106,\">0\")-1)<0,0,COUNTIF(MATRIX2!M106:R106,\">0\"))))))","v":3434585.3364993855},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA106*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S106*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:S106,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M106:S106,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I106,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M106:S106,\">0\")-1)<0,0,COUNTIF(MATRIX2!M106:S106,\">0\"))))))","v":3709352.1634193365},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18519719.777361028}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":134},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,4,FALSE)","v":136.41784313725489},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,7,FALSE)","v":204},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,10,FALSE)","v":27829.24},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,11,FALSE)","v":333950.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":189720},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D107=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D107,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1208627.7054246576},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V107*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N107* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:N107,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:N107,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D107,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M107:N107,\">0\")-1)<0,0,COUNTIF(MATRIX2!M107:N107,\">0\"))))))","v":353657.20017093699},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W107*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O107*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:O107,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:O107,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E107,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M107:O107,\">0\")-1)<0,0,COUNTIF(MATRIX2!M107:O107,\">0\"))))))","v":228014.98199999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X107*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P107*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:P107,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:P107,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F107,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M107:P107,\">0\")-1)<0,0,COUNTIF(MATRIX2!M107:P107,\">0\")))))))","v":245116.10564999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y107*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q107*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:Q107,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:Q107,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G107,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M107:Q107,\">0\")-1)<0,0,COUNTIF(MATRIX2!M107:Q107,\">0\"))))))","v":263499.81357375003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z107*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R107*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:R107,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:R107,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H107,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M107:R107,\">0\")-1)<0,0,COUNTIF(MATRIX2!M107:R107,\">0\"))))))","v":283262.29959178128},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA107*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S107*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:S107,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M107:S107,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I107,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M107:S107,\">0\")-1)<0,0,COUNTIF(MATRIX2!M107:S107,\">0\"))))))","v":304506.97206116479},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1678057.3730476331}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":135},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,4,FALSE)","v":112.53291011569267},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,7,FALSE)","v":13484},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,10,FALSE)","v":1517393.76},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,11,FALSE)","v":18208725.120000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":17798880},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D108=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D108,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-65900618.858958907},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V108*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N108* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:N108,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:N108,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D108,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M108:N108,\">0\")-1)<0,0,COUNTIF(MATRIX2!M108:N108,\">0\"))))))","v":18208725.120000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W108*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O108*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:O108,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:O108,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E108,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M108:O108,\">0\")-1)<0,0,COUNTIF(MATRIX2!M108:O108,\">0\"))))))","v":18208725.120000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X108*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P108*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:P108,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:P108,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F108,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M108:P108,\">0\")-1)<0,0,COUNTIF(MATRIX2!M108:P108,\">0\")))))))","v":18208725.120000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y108*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q108*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:Q108,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:Q108,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G108,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M108:Q108,\">0\")-1)<0,0,COUNTIF(MATRIX2!M108:Q108,\">0\"))))))","v":18208725.120000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z108*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R108*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:R108,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:R108,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H108,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M108:R108,\">0\")-1)<0,0,COUNTIF(MATRIX2!M108:R108,\">0\"))))))","v":18208725.120000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA108*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S108*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:S108,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M108:S108,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I108,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M108:S108,\">0\")-1)<0,0,COUNTIF(MATRIX2!M108:S108,\">0\"))))))","v":18208725.120000001},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":109252350.72000001}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":140},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,4,FALSE)","v":108.36738411930673},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,7,FALSE)","v":2481},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,10,FALSE)","v":268859.48},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,11,FALSE)","v":3226313.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3274920},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D109=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D109,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11676604.046465753},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V109*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N109* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:N109,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:N109,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D109,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M109:N109,\">0\")-1)<0,0,COUNTIF(MATRIX2!M109:N109,\">0\"))))))","v":3615729.8308319999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W109*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O109*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:O109,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:O109,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E109,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M109:O109,\">0\")-1)<0,0,COUNTIF(MATRIX2!M109:O109,\">0\"))))))","v":3728408.8388999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X109*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P109*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:P109,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:P109,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F109,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M109:P109,\">0\")-1)<0,0,COUNTIF(MATRIX2!M109:P109,\">0\")))))))","v":4008039.5018174993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y109*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q109*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:Q109,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:Q109,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G109,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M109:Q109,\">0\")-1)<0,0,COUNTIF(MATRIX2!M109:Q109,\">0\"))))))","v":4308642.4644538118},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z109*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R109*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:R109,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:R109,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H109,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M109:R109,\">0\")-1)<0,0,COUNTIF(MATRIX2!M109:R109,\">0\"))))))","v":4631790.6492878478},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA109*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S109*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:S109,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M109:S109,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I109,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M109:S109,\">0\")-1)<0,0,COUNTIF(MATRIX2!M109:S109,\">0\"))))))","v":4979174.9479844356},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":25271786.233275592}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":142},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,4,FALSE)","v":127.41404432132964},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,7,FALSE)","v":361},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,10,FALSE)","v":45996.47},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,11,FALSE)","v":551957.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":335730},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D110=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D110,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1997632.9929863014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V110*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N110* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:N110,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:N110,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D110,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M110:N110,\">0\")-1)<0,0,COUNTIF(MATRIX2!M110:N110,\">0\"))))))","v":374978.39034069038},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W110*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O110*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:O110,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:O110,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E110,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M110:O110,\">0\")-1)<0,0,COUNTIF(MATRIX2!M110:O110,\">0\"))))))","v":403497.1005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X110*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P110*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:P110,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:P110,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F110,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M110:P110,\">0\")-1)<0,0,COUNTIF(MATRIX2!M110:P110,\">0\")))))))","v":433759.38303749997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y110*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q110*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:Q110,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:Q110,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G110,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M110:Q110,\">0\")-1)<0,0,COUNTIF(MATRIX2!M110:Q110,\">0\"))))))","v":466291.33676531247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z110*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R110*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:R110,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:R110,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H110,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M110:R110,\">0\")-1)<0,0,COUNTIF(MATRIX2!M110:R110,\">0\"))))))","v":501263.18702271092},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA110*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S110*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:S110,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M110:S110,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I110,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M110:S110,\">0\")-1)<0,0,COUNTIF(MATRIX2!M110:S110,\">0\"))))))","v":538857.92604941421},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2718647.3237156281}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":143},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,4,FALSE)","v":106.55581081081081},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,7,FALSE)","v":222},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,10,FALSE)","v":23655.39},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,11,FALSE)","v":283864.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":233100},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D111=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D111,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1027356.8281643835},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V111*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N111* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:N111,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:N111,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D111,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M111:N111,\">0\")-1)<0,0,COUNTIF(MATRIX2!M111:N111,\">0\"))))))","v":331099.76275200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W111*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O111*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:O111,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:O111,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E111,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M111:O111,\">0\")-1)<0,0,COUNTIF(MATRIX2!M111:O111,\">0\"))))))","v":294647.38983544637},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X111*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P111*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:P111,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:P111,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F111,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M111:P111,\">0\")-1)<0,0,COUNTIF(MATRIX2!M111:P111,\">0\")))))))","v":269807.18939999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y111*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q111*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:Q111,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:Q111,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G111,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M111:Q111,\">0\")-1)<0,0,COUNTIF(MATRIX2!M111:Q111,\">0\"))))))","v":290042.72860500001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z111*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R111*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:R111,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:R111,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H111,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M111:R111,\">0\")-1)<0,0,COUNTIF(MATRIX2!M111:R111,\">0\"))))))","v":311795.93325037498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA111*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S111*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:S111,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M111:S111,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I111,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M111:S111,\">0\")-1)<0,0,COUNTIF(MATRIX2!M111:S111,\">0\"))))))","v":335180.62824415311},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1832573.6320869746}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":154},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,4,FALSE)","v":81.786545454545461},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,7,FALSE)","v":3300},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,10,FALSE)","v":269895.59999999998},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,11,FALSE)","v":3238747.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2574000},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D112=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D112,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11721602.880000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V112*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N112* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:N112,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:N112,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D112,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M112:N112,\">0\")-1)<0,0,COUNTIF(MATRIX2!M112:N112,\">0\"))))))","v":3058239.6},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W112*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O112*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:O112,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:O112,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E112,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M112:O112,\">0\")-1)<0,0,COUNTIF(MATRIX2!M112:O112,\">0\"))))))","v":3093561.9},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X112*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P112*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:P112,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:P112,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F112,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M112:P112,\">0\")-1)<0,0,COUNTIF(MATRIX2!M112:P112,\">0\")))))))","v":3325579.0424999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y112*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q112*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:Q112,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:Q112,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G112,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M112:Q112,\">0\")-1)<0,0,COUNTIF(MATRIX2!M112:Q112,\">0\"))))))","v":3574997.4706874997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z112*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R112*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:R112,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:R112,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H112,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M112:R112,\">0\")-1)<0,0,COUNTIF(MATRIX2!M112:R112,\">0\"))))))","v":3843122.280989062},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA112*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S112*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:S112,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M112:S112,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I112,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M112:S112,\">0\")-1)<0,0,COUNTIF(MATRIX2!M112:S112,\">0\"))))))","v":4131356.4520632415},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":21026856.746239804}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":155},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,4,FALSE)","v":98.28847405112316},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,7,FALSE)","v":645.5},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,10,FALSE)","v":63445.21},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,11,FALSE)","v":761342.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":503490},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D113=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D113,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2755434.1614246573},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V113*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N113* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:N113,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:N113,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D113,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M113:N113,\">0\")-1)<0,0,COUNTIF(MATRIX2!M113:N113,\">0\"))))))","v":724575.10575899179},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W113*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O113*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:O113,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:O113,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E113,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M113:O113,\">0\")-1)<0,0,COUNTIF(MATRIX2!M113:O113,\">0\"))))))","v":605119.45649999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X113*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P113*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:P113,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:P113,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F113,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M113:P113,\">0\")-1)<0,0,COUNTIF(MATRIX2!M113:P113,\">0\")))))))","v":650503.41573749995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y113*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q113*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:Q113,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:Q113,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G113,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M113:Q113,\">0\")-1)<0,0,COUNTIF(MATRIX2!M113:Q113,\">0\"))))))","v":699291.17191781243},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z113*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R113*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:R113,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:R113,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H113,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M113:R113,\">0\")-1)<0,0,COUNTIF(MATRIX2!M113:R113,\">0\"))))))","v":751738.0098116484},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA113*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S113*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:S113,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M113:S113,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I113,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M113:S113,\">0\")-1)<0,0,COUNTIF(MATRIX2!M113:S113,\">0\"))))))","v":808118.36054752197},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4239345.520273475}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":156},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,4,FALSE)","v":110.09707643126998},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,7,FALSE)","v":6882},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,10,FALSE)","v":757688.08},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,11,FALSE)","v":9092256.9600000009},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5367960},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D114=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D114,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-32906497.107287675},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V114*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N114* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:N114,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:N114,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D114,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M114:N114,\">0\")-1)<0,0,COUNTIF(MATRIX2!M114:N114,\">0\"))))))","v":7546818.120000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W114*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O114*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:O114,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:O114,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E114,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M114:O114,\">0\")-1)<0,0,COUNTIF(MATRIX2!M114:O114,\">0\"))))))","v":6451482.7259999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X114*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P114*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:P114,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:P114,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F114,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M114:P114,\">0\")-1)<0,0,COUNTIF(MATRIX2!M114:P114,\">0\")))))))","v":6935343.9304499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y114*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q114*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:Q114,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:Q114,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G114,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M114:Q114,\">0\")-1)<0,0,COUNTIF(MATRIX2!M114:Q114,\">0\"))))))","v":7455494.7252337495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z114*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R114*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:R114,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:R114,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H114,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M114:R114,\">0\")-1)<0,0,COUNTIF(MATRIX2!M114:R114,\">0\"))))))","v":8014656.8296262808},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA114*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S114*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:S114,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M114:S114,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I114,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M114:S114,\">0\")-1)<0,0,COUNTIF(MATRIX2!M114:S114,\">0\"))))))","v":8615756.0918482505},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":45019552.423158288}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":157},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,4,FALSE)","v":119.84085561497326},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,7,FALSE)","v":374},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,10,FALSE)","v":44820.480000000003},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,11,FALSE)","v":537845.76000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":291720},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D115=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D115,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1946559.5861917809},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V115*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N115* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:N115,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:N115,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D115,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M115:N115,\">0\")-1)<0,0,COUNTIF(MATRIX2!M115:N115,\">0\"))))))","v":627343.29446400004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W115*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O115*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:O115,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:O115,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E115,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M115:O115,\">0\")-1)<0,0,COUNTIF(MATRIX2!M115:O115,\">0\"))))))","v":554561.97732739861},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X115*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P115*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:P115,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:P115,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F115,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M115:P115,\">0\")-1)<0,0,COUNTIF(MATRIX2!M115:P115,\">0\")))))))","v":337658.31528000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y115*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q115*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:Q115,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:Q115,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G115,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M115:Q115,\">0\")-1)<0,0,COUNTIF(MATRIX2!M115:Q115,\">0\"))))))","v":362982.68892600003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z115*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R115*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:R115,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:R115,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H115,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M115:R115,\">0\")-1)<0,0,COUNTIF(MATRIX2!M115:R115,\">0\"))))))","v":390206.39059545001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA115*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S115*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:S115,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M115:S115,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I115,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M115:S115,\">0\")-1)<0,0,COUNTIF(MATRIX2!M115:S115,\">0\"))))))","v":419471.86989010876},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2692224.5364829572}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":159},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,4,FALSE)","v":103.78894308943089},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,10,FALSE)","v":25532.080000000002},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,11,FALSE)","v":306384.96000000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":228780},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D116=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D116,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1108861.7319452055},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V116*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N116* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:N116,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:N116,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D116,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M116:N116,\">0\")-1)<0,0,COUNTIF(MATRIX2!M116:N116,\">0\"))))))","v":306571.72867200006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W116*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O116*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:O116,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:O116,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E116,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M116:O116,\">0\")-1)<0,0,COUNTIF(MATRIX2!M116:O116,\">0\"))))))","v":274959.24300000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X116*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P116*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:P116,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:P116,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F116,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M116:P116,\">0\")-1)<0,0,COUNTIF(MATRIX2!M116:P116,\">0\")))))))","v":295581.18622499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y116*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q116*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:Q116,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:Q116,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G116,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M116:Q116,\">0\")-1)<0,0,COUNTIF(MATRIX2!M116:Q116,\">0\"))))))","v":317749.775191875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z116*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R116*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:R116,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:R116,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H116,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M116:R116,\">0\")-1)<0,0,COUNTIF(MATRIX2!M116:R116,\">0\"))))))","v":341581.00833126559},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA116*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S116*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:S116,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M116:S116,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I116,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M116:S116,\">0\")-1)<0,0,COUNTIF(MATRIX2!M116:S116,\">0\"))))))","v":367199.58395611047},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1903642.5253762512}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":160},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,4,FALSE)","v":95.549252077562329},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,7,FALSE)","v":361},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,10,FALSE)","v":34493.279999999999},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,11,FALSE)","v":413919.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":335730},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D117=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D117,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1498047.8755068493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V117*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N117* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:N117,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:N117,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D117,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M117:N117,\">0\")-1)<0,0,COUNTIF(MATRIX2!M117:N117,\">0\"))))))","v":455565.21372558904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W117*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O117*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:O117,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:O117,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E117,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M117:O117,\">0\")-1)<0,0,COUNTIF(MATRIX2!M117:O117,\">0\"))))))","v":403497.1005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X117*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P117*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:P117,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:P117,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F117,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M117:P117,\">0\")-1)<0,0,COUNTIF(MATRIX2!M117:P117,\">0\")))))))","v":433759.38303749997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y117*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q117*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:Q117,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:Q117,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G117,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M117:Q117,\">0\")-1)<0,0,COUNTIF(MATRIX2!M117:Q117,\">0\"))))))","v":466291.33676531247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z117*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R117*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:R117,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:R117,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H117,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M117:R117,\">0\")-1)<0,0,COUNTIF(MATRIX2!M117:R117,\">0\"))))))","v":501263.18702271092},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA117*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S117*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:S117,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M117:S117,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I117,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M117:S117,\">0\")-1)<0,0,COUNTIF(MATRIX2!M117:S117,\">0\"))))))","v":538857.92604941421},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2799234.1471005268}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":161},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,4,FALSE)","v":109.22370572207085},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,7,FALSE)","v":2569},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,10,FALSE)","v":280595.7},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,11,FALSE)","v":3367148.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3391080},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D118=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D118,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-12186309.688767122},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V118*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N118* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:N118,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:N118,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D118,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M118:N118,\">0\")-1)<0,0,COUNTIF(MATRIX2!M118:N118,\">0\"))))))","v":3493416.4649999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W118*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O118*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:O118,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:O118,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E118,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M118:O118,\">0\")-1)<0,0,COUNTIF(MATRIX2!M118:O118,\">0\"))))))","v":3891160.8697499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X118*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P118*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:P118,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:P118,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F118,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M118:P118,\">0\")-1)<0,0,COUNTIF(MATRIX2!M118:P118,\">0\")))))))","v":4182997.9349812493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y118*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q118*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:Q118,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:Q118,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G118,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M118:Q118,\">0\")-1)<0,0,COUNTIF(MATRIX2!M118:Q118,\">0\"))))))","v":4496722.780104843},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z118*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R118*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:R118,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:R118,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H118,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M118:R118,\">0\")-1)<0,0,COUNTIF(MATRIX2!M118:R118,\">0\"))))))","v":4833976.9886127068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA118*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S118*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:S118,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M118:S118,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I118,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M118:S118,\">0\")-1)<0,0,COUNTIF(MATRIX2!M118:S118,\">0\"))))))","v":5196525.2627586592},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":26094800.30120746}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":162},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,4,FALSE)","v":119.40767419962336},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,7,FALSE)","v":2124},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,10,FALSE)","v":253621.9},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,11,FALSE)","v":3043462.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2803680},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D119=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D119,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11014833.859726027},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V119*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N119* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:N119,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:N119,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D119,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M119:N119,\">0\")-1)<0,0,COUNTIF(MATRIX2!M119:N119,\">0\"))))))","v":3088988.52},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W119*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O119*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:O119,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:O119,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E119,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M119:O119,\">0\")-1)<0,0,COUNTIF(MATRIX2!M119:O119,\">0\"))))))","v":3369602.8079999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X119*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P119*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:P119,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:P119,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F119,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M119:P119,\">0\")-1)<0,0,COUNTIF(MATRIX2!M119:P119,\">0\")))))))","v":3622323.0185999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y119*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q119*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:Q119,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:Q119,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G119,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M119:Q119,\">0\")-1)<0,0,COUNTIF(MATRIX2!M119:Q119,\">0\"))))))","v":3893997.2449949998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z119*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R119*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:R119,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:R119,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H119,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M119:R119,\">0\")-1)<0,0,COUNTIF(MATRIX2!M119:R119,\">0\"))))))","v":4186047.0383696249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA119*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S119*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:S119,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M119:S119,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I119,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M119:S119,\">0\")-1)<0,0,COUNTIF(MATRIX2!M119:S119,\">0\"))))))","v":4500000.5662473459},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":22660959.196211971}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":164},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,4,FALSE)","v":78.311146953405014},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,7,FALSE)","v":837},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,10,FALSE)","v":65546.429999999993},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,11,FALSE)","v":786557.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1104840},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D120=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D120,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2846690.4338630135},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V120*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N120* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:N120,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:N120,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D120,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M120:N120,\">0\")-1)<0,0,COUNTIF(MATRIX2!M120:N120,\">0\"))))))","v":917440.27142400015},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W120*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O120*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:O120,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:O120,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E120,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M120:O120,\">0\")-1)<0,0,COUNTIF(MATRIX2!M120:O120,\">0\"))))))","v":990835.49313792016},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X120*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P120*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:P120,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:P120,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F120,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M120:P120,\">0\")-1)<0,0,COUNTIF(MATRIX2!M120:P120,\">0\")))))))","v":1070102.3325889539},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y120*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q120*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:Q120,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:Q120,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G120,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M120:Q120,\">0\")-1)<0,0,COUNTIF(MATRIX2!M120:Q120,\">0\"))))))","v":845124.06813397794},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z120*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R120*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:R120,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:R120,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H120,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M120:R120,\">0\")-1)<0,0,COUNTIF(MATRIX2!M120:R120,\">0\"))))))","v":908965.11802499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA120*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S120*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:S120,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M120:S120,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I120,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M120:S120,\">0\")-1)<0,0,COUNTIF(MATRIX2!M120:S120,\">0\"))))))","v":977137.50187687494},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5709604.7851867275}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":165},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,4,FALSE)","v":110.48913151364765},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,7,FALSE)","v":403},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,10,FALSE)","v":44527.12},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,11,FALSE)","v":534325.43999999994},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":374790},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D121=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D121,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1933818.9212054792},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V121*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N121* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:N121,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:N121,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D121,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M121:N121,\">0\")-1)<0,0,COUNTIF(MATRIX2!M121:N121,\">0\"))))))","v":623237.19321599999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W121*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O121*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:O121,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:O121,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E121,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M121:O121,\">0\")-1)<0,0,COUNTIF(MATRIX2!M121:O121,\">0\"))))))","v":673096.16867328004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X121*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P121*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:P121,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:P121,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F121,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M121:P121,\">0\")-1)<0,0,COUNTIF(MATRIX2!M121:P121,\">0\")))))))","v":726943.86216714245},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y121*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q121*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:Q121,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:Q121,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G121,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M121:Q121,\">0\")-1)<0,0,COUNTIF(MATRIX2!M121:Q121,\">0\"))))))","v":656827.07390624494},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z121*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R121*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:R121,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:R121,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H121,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M121:R121,\">0\")-1)<0,0,COUNTIF(MATRIX2!M121:R121,\">0\"))))))","v":433117.80252873595},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA121*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S121*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:S121,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M121:S121,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I121,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M121:S121,\">0\")-1)<0,0,COUNTIF(MATRIX2!M121:S121,\">0\"))))))","v":465601.63771839114},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3578823.7382097947}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":166},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,4,FALSE)","v":164.88099657534246},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,7,FALSE)","v":2920},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,10,FALSE)","v":481452.51},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,11,FALSE)","v":5777430.1200000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3854400},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D122=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D122,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-20909548.461698629},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V122*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N122* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:N122,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:N122,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D122,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M122:N122,\">0\")-1)<0,0,COUNTIF(MATRIX2!M122:N122,\">0\"))))))","v":6614579.7443880001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W122*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O122*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:O122,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:O122,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E122,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M122:O122,\">0\")-1)<0,0,COUNTIF(MATRIX2!M122:O122,\">0\"))))))","v":5597813.9019955527},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X122*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P122*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:P122,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:P122,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F122,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M122:P122,\">0\")-1)<0,0,COUNTIF(MATRIX2!M122:P122,\">0\")))))))","v":4461367.7856000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y122*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q122*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:Q122,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:Q122,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G122,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M122:Q122,\">0\")-1)<0,0,COUNTIF(MATRIX2!M122:Q122,\">0\"))))))","v":4795970.3695199993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z122*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R122*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:R122,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:R122,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H122,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M122:R122,\">0\")-1)<0,0,COUNTIF(MATRIX2!M122:R122,\">0\"))))))","v":5155668.1472339993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA122*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S122*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:S122,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M122:S122,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I122,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M122:S122,\">0\")-1)<0,0,COUNTIF(MATRIX2!M122:S122,\">0\"))))))","v":5542343.2582765492},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":32167743.207014102}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":169},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,4,FALSE)","v":136.42681643132221},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,7,FALSE)","v":779},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,10,FALSE)","v":106276.49},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,11,FALSE)","v":1275317.8799999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":607620},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D123=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D123,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4615602.5191232869},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V123*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N123* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:N123,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:N123,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D123,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M123:N123,\">0\")-1)<0,0,COUNTIF(MATRIX2!M123:N123,\">0\"))))))","v":1487530.775232},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W123*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O123*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:O123,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:O123,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E123,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M123:O123,\">0\")-1)<0,0,COUNTIF(MATRIX2!M123:O123,\">0\"))))))","v":1125166.8580945921},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X123*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P123*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:P123,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:P123,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F123,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M123:P123,\">0\")-1)<0,0,COUNTIF(MATRIX2!M123:P123,\">0\")))))))","v":703304.35187999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y123*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q123*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:Q123,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:Q123,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G123,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M123:Q123,\">0\")-1)<0,0,COUNTIF(MATRIX2!M123:Q123,\">0\"))))))","v":756052.17827099992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z123*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R123*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:R123,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:R123,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H123,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M123:R123,\">0\")-1)<0,0,COUNTIF(MATRIX2!M123:R123,\">0\"))))))","v":812756.09164132504},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA123*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S123*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:S123,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M123:S123,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I123,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M123:S123,\">0\")-1)<0,0,COUNTIF(MATRIX2!M123:S123,\">0\"))))))","v":873712.79851442436},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5758523.0536333416}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":171},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,4,FALSE)","v":59.910158730158727},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,7,FALSE)","v":252},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,10,FALSE)","v":15097.36},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,11,FALSE)","v":181168.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":196560},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D124=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D124,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-655680.41293150687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V124*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N124* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:N124,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:N124,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D124,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M124:N124,\">0\")-1)<0,0,COUNTIF(MATRIX2!M124:N124,\">0\"))))))","v":208524.68668484385},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W124*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O124*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:O124,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:O124,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E124,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M124:O124,\">0\")-1)<0,0,COUNTIF(MATRIX2!M124:O124,\">0\"))))))","v":209362.6398},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X124*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P124*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:P124,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:P124,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F124,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M124:P124,\">0\")-1)<0,0,COUNTIF(MATRIX2!M124:P124,\">0\")))))))","v":225064.83778499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y124*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q124*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:Q124,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:Q124,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G124,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M124:Q124,\">0\")-1)<0,0,COUNTIF(MATRIX2!M124:Q124,\">0\"))))))","v":241944.70061887498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z124*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R124*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:R124,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:R124,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H124,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M124:R124,\">0\")-1)<0,0,COUNTIF(MATRIX2!M124:R124,\">0\"))))))","v":260090.55316529062},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA124*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S124*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:S124,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M124:S124,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I124,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M124:S124,\">0\")-1)<0,0,COUNTIF(MATRIX2!M124:S124,\">0\"))))))","v":279597.34465268737},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1424584.7627066968}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":172},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,4,FALSE)","v":79.402611764705881},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,7,FALSE)","v":850},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,10,FALSE)","v":67492.22},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,11,FALSE)","v":809906.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":663000},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D125=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D125,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2931196.3601095891},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V125*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N125* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:N125,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:N125,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D125,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M125:N125,\">0\")-1)<0,0,COUNTIF(MATRIX2!M125:N125,\">0\"))))))","v":979987.03440000012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W125*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O125*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:O125,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:O125,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E125,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M125:O125,\">0\")-1)<0,0,COUNTIF(MATRIX2!M125:O125,\">0\"))))))","v":743294.26725008222},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X125*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P125*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:P125,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:P125,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F125,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M125:P125,\">0\")-1)<0,0,COUNTIF(MATRIX2!M125:P125,\">0\")))))))","v":767405.26199999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y125*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q125*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:Q125,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:Q125,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G125,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M125:Q125,\">0\")-1)<0,0,COUNTIF(MATRIX2!M125:Q125,\">0\"))))))","v":824960.65665000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z125*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R125*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:R125,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:R125,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H125,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M125:R125,\">0\")-1)<0,0,COUNTIF(MATRIX2!M125:R125,\">0\"))))))","v":886832.70589874999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA125*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S125*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:S125,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M125:S125,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I125,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M125:S125,\">0\")-1)<0,0,COUNTIF(MATRIX2!M125:S125,\">0\"))))))","v":953345.15884115628},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5155825.0850399882}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":173},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,4,FALSE)","v":88.656049999999993},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,10,FALSE)","v":159580.89000000001},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,11,FALSE)","v":1914970.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1674000},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D126=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D126,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6930619.9130958896},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V126*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N126* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:N126,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:N126,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D126,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M126:N126,\">0\")-1)<0,0,COUNTIF(MATRIX2!M126:N126,\">0\"))))))","v":1924725.246185441},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W126*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O126*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:O126,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:O126,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E126,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M126:O126,\">0\")-1)<0,0,COUNTIF(MATRIX2!M126:O126,\">0\"))))))","v":2011896.9},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X126*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P126*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:P126,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:P126,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F126,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M126:P126,\">0\")-1)<0,0,COUNTIF(MATRIX2!M126:P126,\">0\")))))))","v":2162789.1675},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y126*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q126*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:Q126,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:Q126,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G126,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M126:Q126,\">0\")-1)<0,0,COUNTIF(MATRIX2!M126:Q126,\">0\"))))))","v":2324998.3550624996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z126*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R126*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:R126,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:R126,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H126,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M126:R126,\">0\")-1)<0,0,COUNTIF(MATRIX2!M126:R126,\">0\"))))))","v":2499373.2316921875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA126*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S126*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:S126,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M126:S126,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I126,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M126:S126,\">0\")-1)<0,0,COUNTIF(MATRIX2!M126:S126,\">0\"))))))","v":2686826.2240691008},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":13610609.12450923}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":174},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,4,FALSE)","v":149.10334572490706},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,7,FALSE)","v":538},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,10,FALSE)","v":80217.600000000006},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,11,FALSE)","v":962611.19999999995},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":500340},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D127=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D127,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3483861.3567123283},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V127*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N127* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:N127,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:N127,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D127,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M127:N127,\">0\")-1)<0,0,COUNTIF(MATRIX2!M127:N127,\">0\"))))))","v":1164759.5520000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W127*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O127*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:O127,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:O127,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E127,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M127:O127,\">0\")-1)<0,0,COUNTIF(MATRIX2!M127:O127,\">0\"))))))","v":1278184.0986147947},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X127*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P127*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:P127,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:P127,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F127,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M127:P127,\">0\")-1)<0,0,COUNTIF(MATRIX2!M127:P127,\">0\")))))))","v":579130.54115999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y127*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q127*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:Q127,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:Q127,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G127,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M127:Q127,\">0\")-1)<0,0,COUNTIF(MATRIX2!M127:Q127,\">0\"))))))","v":622565.33174699987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z127*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R127*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:R127,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:R127,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H127,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M127:R127,\">0\")-1)<0,0,COUNTIF(MATRIX2!M127:R127,\">0\"))))))","v":669257.73162802495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA127*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S127*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:S127,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M127:S127,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I127,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M127:S127,\">0\")-1)<0,0,COUNTIF(MATRIX2!M127:S127,\">0\"))))))","v":719452.06150012685},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5033349.3166499464}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":175},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,4,FALSE)","v":126.29904847396769},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,7,FALSE)","v":3342},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,10,FALSE)","v":422091.42},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,11,FALSE)","v":5065097.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2606760},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D128=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D128,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-18331488.191342466},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V128*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N128* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:N128,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:N128,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D128,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M128:N128,\">0\")-1)<0,0,COUNTIF(MATRIX2!M128:N128,\">0\"))))))","v":5907929.1874560006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W128*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O128*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:O128,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:O128,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E128,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M128:O128,\">0\")-1)<0,0,COUNTIF(MATRIX2!M128:O128,\">0\"))))))","v":5768609.259566782},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X128*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P128*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:P128,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:P128,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F128,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M128:P128,\">0\")-1)<0,0,COUNTIF(MATRIX2!M128:P128,\">0\")))))))","v":3017256.9242400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y128*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q128*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:Q128,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:Q128,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G128,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M128:Q128,\">0\")-1)<0,0,COUNTIF(MATRIX2!M128:Q128,\">0\"))))))","v":3243551.1935579996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z128*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R128*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:R128,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:R128,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H128,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M128:R128,\">0\")-1)<0,0,COUNTIF(MATRIX2!M128:R128,\">0\"))))))","v":3486817.5330748498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA128*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S128*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:S128,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M128:S128,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I128,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M128:S128,\">0\")-1)<0,0,COUNTIF(MATRIX2!M128:S128,\">0\"))))))","v":3748328.8480554637},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":25172492.945951093}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":177},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,4,FALSE)","v":107.0658875},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,7,FALSE)","v":1600},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,10,FALSE)","v":171305.42},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,11,FALSE)","v":2055665.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1248000},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-18"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-17"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D129=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D129,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7439817.8570958907},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V129*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N129* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:N129,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:N129,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D129,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M129:N129,\">0\")-1)<0,0,COUNTIF(MATRIX2!M129:N129,\">0\"))))))","v":2397727.7026560004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W129*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O129*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:O129,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:O129,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E129,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M129:O129,\">0\")-1)<0,0,COUNTIF(MATRIX2!M129:O129,\">0\"))))))","v":1502457.985170916},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X129*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P129*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:P129,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:P129,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F129,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M129:P129,\">0\")-1)<0,0,COUNTIF(MATRIX2!M129:P129,\">0\")))))))","v":1444527.5519999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y129*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q129*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:Q129,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:Q129,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G129,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M129:Q129,\">0\")-1)<0,0,COUNTIF(MATRIX2!M129:Q129,\">0\"))))))","v":1552867.1183999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z129*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R129*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:R129,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:R129,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H129,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M129:R129,\">0\")-1)<0,0,COUNTIF(MATRIX2!M129:R129,\">0\"))))))","v":1669332.1522799998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA129*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S129*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:S129,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M129:S129,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I129,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M129:S129,\">0\")-1)<0,0,COUNTIF(MATRIX2!M129:S129,\">0\"))))))","v":1794532.0637009998},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10361444.574207917}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":179},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,4,FALSE)","v":125.4},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,7,FALSE)","v":744.05},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,10,FALSE)","v":93303.87},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,11,FALSE)","v":1119646.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":691966.5},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D130=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D130,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4052199.8554520546},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V130*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N130* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:N130,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:N130,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D130,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M130:N130,\">0\")-1)<0,0,COUNTIF(MATRIX2!M130:N130,\">0\"))))))","v":1281883.2091560001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W130*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O130*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:O130,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:O130,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E130,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M130:O130,\">0\")-1)<0,0,COUNTIF(MATRIX2!M130:O130,\">0\"))))))","v":1371615.03379692},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X130*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P130*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:P130,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:P130,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F130,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M130:P130,\">0\")-1)<0,0,COUNTIF(MATRIX2!M130:P130,\">0\")))))))","v":1467628.0861627043},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y130*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q130*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:Q130,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:Q130,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G130,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M130:Q130,\">0\")-1)<0,0,COUNTIF(MATRIX2!M130:Q130,\">0\"))))))","v":951056.02515292901},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z130*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R130*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:R130,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:R130,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H130,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M130:R130,\">0\")-1)<0,0,COUNTIF(MATRIX2!M130:R130,\">0\"))))))","v":799655.83367619361},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA130*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S130*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:S130,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M130:S130,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I130,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M130:S130,\">0\")-1)<0,0,COUNTIF(MATRIX2!M130:S130,\">0\"))))))","v":859630.02120190812},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6731468.2091466561}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":180},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,4,FALSE)","v":101.29157473902421},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,7,FALSE)","v":1350.7},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,10,FALSE)","v":136814.53},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,11,FALSE)","v":1641774.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1620840},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D131=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D131,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5941873.7796164388},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V131*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N131* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:N131,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:N131,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D131,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M131:N131,\">0\")-1)<0,0,COUNTIF(MATRIX2!M131:N131,\">0\"))))))","v":1986546.9756000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W131*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O131*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:O131,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:O131,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E131,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M131:O131,\">0\")-1)<0,0,COUNTIF(MATRIX2!M131:O131,\">0\"))))))","v":2185201.6731600007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X131*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P131*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:P131,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:P131,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F131,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M131:P131,\">0\")-1)<0,0,COUNTIF(MATRIX2!M131:P131,\">0\")))))))","v":1850300.3656761046},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y131*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q131*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:Q131,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:Q131,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G131,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M131:Q131,\">0\")-1)<0,0,COUNTIF(MATRIX2!M131:Q131,\">0\"))))))","v":1873203.1023264001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z131*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R131*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:R131,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:R131,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H131,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M131:R131,\">0\")-1)<0,0,COUNTIF(MATRIX2!M131:R131,\">0\"))))))","v":2013693.3350008801},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA131*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S131*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:S131,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M131:S131,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I131,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M131:S131,\">0\")-1)<0,0,COUNTIF(MATRIX2!M131:S131,\">0\"))))))","v":2164720.335125946},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":12073665.786889331}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":181},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,4,FALSE)","v":94.499564068692209},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,7,FALSE)","v":757},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,10,FALSE)","v":71536.17},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,11,FALSE)","v":858434.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":976530},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-09-01"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D132=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D132,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3106825.6625753427},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V132*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N132* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:N132,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:N132,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D132,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M132:N132,\">0\")-1)<0,0,COUNTIF(MATRIX2!M132:N132,\">0\"))))))","v":946423.52910000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W132*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O132*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:O132,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:O132,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E132,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M132:O132,\">0\")-1)<0,0,COUNTIF(MATRIX2!M132:O132,\">0\"))))))","v":987623.51227970573},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X132*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P132*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:P132,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:P132,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F132,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M132:P132,\">0\")-1)<0,0,COUNTIF(MATRIX2!M132:P132,\">0\")))))))","v":992027.83747499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y132*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q132*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:Q132,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:Q132,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G132,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M132:Q132,\">0\")-1)<0,0,COUNTIF(MATRIX2!M132:Q132,\">0\"))))))","v":1066429.925285625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z132*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R132*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:R132,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:R132,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H132,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M132:R132,\">0\")-1)<0,0,COUNTIF(MATRIX2!M132:R132,\">0\"))))))","v":1146412.1696820469},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA132*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S132*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:S132,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M132:S132,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I132,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M132:S132,\">0\")-1)<0,0,COUNTIF(MATRIX2!M132:S132,\">0\"))))))","v":1232393.0824082003},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6371310.0562305776}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":184},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,4,FALSE)","v":136.71489199005927},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,7,FALSE)","v":2615.5},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,10,FALSE)","v":357577.8},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,11,FALSE)","v":4290933.5999999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3452460},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D133=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D133,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-15529652.837260272},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V133*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N133* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:N133,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:N133,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D133,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M133:N133,\">0\")-1)<0,0,COUNTIF(MATRIX2!M133:N133,\">0\"))))))","v":4912689.8786399998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W133*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O133*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:O133,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:O133,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E133,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M133:O133,\">0\")-1)<0,0,COUNTIF(MATRIX2!M133:O133,\">0\"))))))","v":4862278.3111274336},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X133*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P133*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:P133,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:P133,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F133,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M133:P133,\">0\")-1)<0,0,COUNTIF(MATRIX2!M133:P133,\">0\")))))))","v":3996132.6860400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y133*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q133*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:Q133,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:Q133,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G133,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M133:Q133,\">0\")-1)<0,0,COUNTIF(MATRIX2!M133:Q133,\">0\"))))))","v":4295842.6374929994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z133*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R133*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:R133,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:R133,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H133,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M133:R133,\">0\")-1)<0,0,COUNTIF(MATRIX2!M133:R133,\">0\"))))))","v":4618030.8353049746},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA133*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S133*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:S133,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M133:S133,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I133,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M133:S133,\">0\")-1)<0,0,COUNTIF(MATRIX2!M133:S133,\">0\"))))))","v":4964383.1479528481},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":27649357.496558256}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":185},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,4,FALSE)","v":98.927798098024866},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,7,FALSE)","v":2734},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,10,FALSE)","v":270468.59999999998},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,11,FALSE)","v":3245623.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3608880},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D134=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D134,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11746488.348493151},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V134*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N134* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:N134,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:N134,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D134,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M134:N134,\">0\")-1)<0,0,COUNTIF(MATRIX2!M134:N134,\">0\"))))))","v":3715914.0016800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W134*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O134*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:O134,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:O134,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E134,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M134:O134,\">0\")-1)<0,0,COUNTIF(MATRIX2!M134:O134,\">0\"))))))","v":3851280.2710905438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X134*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P134*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:P134,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:P134,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F134,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M134:P134,\">0\")-1)<0,0,COUNTIF(MATRIX2!M134:P134,\">0\")))))))","v":3750723.3104999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y134*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q134*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:Q134,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:Q134,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G134,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M134:Q134,\">0\")-1)<0,0,COUNTIF(MATRIX2!M134:Q134,\">0\"))))))","v":4032027.5587874996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z134*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R134*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:R134,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:R134,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H134,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M134:R134,\">0\")-1)<0,0,COUNTIF(MATRIX2!M134:R134,\">0\"))))))","v":4334429.6256965622},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA134*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S134*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:S134,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M134:S134,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I134,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M134:S134,\">0\")-1)<0,0,COUNTIF(MATRIX2!M134:S134,\">0\"))))))","v":4659511.8476238046},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":24343886.61537841}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":186},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,4,FALSE)","v":134.46551959798995},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,7,FALSE)","v":4975},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,10,FALSE)","v":668965.96},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,11,FALSE)","v":8027591.5199999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":6567000},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D135=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D135,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-29053283.281972602},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V135*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N135* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:N135,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:N135,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D135,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M135:N135,\">0\")-1)<0,0,COUNTIF(MATRIX2!M135:N135,\">0\"))))))","v":9276885.4502999987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W135*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O135*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:O135,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:O135,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E135,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M135:O135,\">0\")-1)<0,0,COUNTIF(MATRIX2!M135:O135,\">0\"))))))","v":9229305.9511731043},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X135*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P135*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:P135,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:P135,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F135,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M135:P135,\">0\")-1)<0,0,COUNTIF(MATRIX2!M135:P135,\">0\")))))))","v":7601131.7579999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y135*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q135*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:Q135,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:Q135,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G135,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M135:Q135,\">0\")-1)<0,0,COUNTIF(MATRIX2!M135:Q135,\">0\"))))))","v":8171216.639849999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z135*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R135*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:R135,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:R135,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H135,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M135:R135,\">0\")-1)<0,0,COUNTIF(MATRIX2!M135:R135,\">0\"))))))","v":8784057.8878387492},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA135*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S135*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:S135,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M135:S135,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I135,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M135:S135,\">0\")-1)<0,0,COUNTIF(MATRIX2!M135:S135,\">0\"))))))","v":9442862.2294266559},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":52505459.916588515}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":187},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,4,FALSE)","v":129.63220799999999},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,7,FALSE)","v":625},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,10,FALSE)","v":81020.13},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,11,FALSE)","v":972241.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":656250},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D136=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D136,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3518715.3445479455},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V136*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N136* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:N136,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:N136,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D136,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M136:N136,\">0\")-1)<0,0,COUNTIF(MATRIX2!M136:N136,\">0\"))))))","v":972241.56},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W136*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O136*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:O136,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:O136,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E136,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M136:O136,\">0\")-1)<0,0,COUNTIF(MATRIX2!M136:O136,\">0\"))))))","v":972241.56},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X136*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P136*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:P136,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:P136,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F136,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M136:P136,\">0\")-1)<0,0,COUNTIF(MATRIX2!M136:P136,\">0\")))))))","v":972241.56},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y136*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q136*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:Q136,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:Q136,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G136,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M136:Q136,\">0\")-1)<0,0,COUNTIF(MATRIX2!M136:Q136,\">0\"))))))","v":972241.56},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z136*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R136*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:R136,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:R136,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H136,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M136:R136,\">0\")-1)<0,0,COUNTIF(MATRIX2!M136:R136,\">0\"))))))","v":972241.56},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA136*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S136*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:S136,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M136:S136,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I136,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M136:S136,\">0\")-1)<0,0,COUNTIF(MATRIX2!M136:S136,\">0\"))))))","v":972241.56},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5833449.3600000013}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":188},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,4,FALSE)","v":85.185194444444448},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,7,FALSE)","v":720},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,10,FALSE)","v":61333.34},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,11,FALSE)","v":736000.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":950400},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-30"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D137=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D137,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2663715.3580273972},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V137*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N137* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:N137,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:N137,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D137,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M137:N137,\">0\")-1)<0,0,COUNTIF(MATRIX2!M137:N137,\">0\"))))))","v":858470.49331200006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W137*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O137*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:O137,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:O137,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E137,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M137:O137,\">0\")-1)<0,0,COUNTIF(MATRIX2!M137:O137,\">0\"))))))","v":802187.66786279541},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X137*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P137*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:P137,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:P137,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F137,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M137:P137,\">0\")-1)<0,0,COUNTIF(MATRIX2!M137:P137,\">0\")))))))","v":850540.09244999988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y137*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q137*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:Q137,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:Q137,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G137,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M137:Q137,\">0\")-1)<0,0,COUNTIF(MATRIX2!M137:Q137,\">0\"))))))","v":914330.59938374988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z137*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R137*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:R137,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:R137,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H137,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M137:R137,\">0\")-1)<0,0,COUNTIF(MATRIX2!M137:R137,\">0\"))))))","v":982905.39433753106},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA137*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S137*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:S137,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M137:S137,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I137,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M137:S137,\">0\")-1)<0,0,COUNTIF(MATRIX2!M137:S137,\">0\"))))))","v":1056623.298912846},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5465057.5462589227}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":190},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,4,FALSE)","v":51.25},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,10,FALSE)","v":12812.5},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,11,FALSE)","v":153750},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":232500},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D138=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D138,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-556448.63013698626},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V138*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N138* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:N138,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:N138,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D138,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M138:N138,\">0\")-1)<0,0,COUNTIF(MATRIX2!M138:N138,\">0\"))))))","v":175659.375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W138*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O138*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:O138,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:O138,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E138,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M138:O138,\">0\")-1)<0,0,COUNTIF(MATRIX2!M138:O138,\">0\"))))))","v":177677.34374999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X138*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P138*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:P138,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:P138,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F138,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M138:P138,\">0\")-1)<0,0,COUNTIF(MATRIX2!M138:P138,\">0\")))))))","v":191003.14453124997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y138*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q138*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:Q138,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:Q138,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G138,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M138:Q138,\">0\")-1)<0,0,COUNTIF(MATRIX2!M138:Q138,\">0\"))))))","v":205328.38037109372},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z138*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R138*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:R138,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:R138,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H138,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M138:R138,\">0\")-1)<0,0,COUNTIF(MATRIX2!M138:R138,\">0\"))))))","v":220728.00889892576},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA138*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S138*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:S138,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M138:S138,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I138,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M138:S138,\">0\")-1)<0,0,COUNTIF(MATRIX2!M138:S138,\">0\"))))))","v":237282.60956634517},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1207678.8621176146}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":191},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,4,FALSE)","v":116.29614900314796},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,7,FALSE)","v":953},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,10,FALSE)","v":110830.23},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,11,FALSE)","v":1329962.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":886290},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D139=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D139,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4813372.071123288},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V139*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N139* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:N139,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:N139,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D139,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M139:N139,\">0\")-1)<0,0,COUNTIF(MATRIX2!M139:N139,\">0\"))))))","v":1256773.2919620001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W139*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O139*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:O139,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:O139,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E139,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M139:O139,\">0\")-1)<0,0,COUNTIF(MATRIX2!M139:O139,\">0\"))))))","v":1065187.6364999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X139*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P139*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:P139,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:P139,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F139,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M139:P139,\">0\")-1)<0,0,COUNTIF(MATRIX2!M139:P139,\">0\")))))))","v":1145076.7092374999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y139*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q139*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:Q139,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:Q139,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G139,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M139:Q139,\">0\")-1)<0,0,COUNTIF(MATRIX2!M139:Q139,\">0\"))))))","v":1230957.4624303123},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z139*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R139*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:R139,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:R139,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H139,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M139:R139,\">0\")-1)<0,0,COUNTIF(MATRIX2!M139:R139,\">0\"))))))","v":1323279.2721125858},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA139*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S139*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:S139,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M139:S139,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I139,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M139:S139,\">0\")-1)<0,0,COUNTIF(MATRIX2!M139:S139,\">0\"))))))","v":1422525.2175210295},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7443799.5897634272}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":192},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,4,FALSE)","v":71.835888888888888},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,10,FALSE)","v":32326.15},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,11,FALSE)","v":387913.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":418500},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-08-01"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D140=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D140,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1403929.122739726},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V140*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N140* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:N140,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:N140,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D140,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M140:N140,\">0\")-1)<0,0,COUNTIF(MATRIX2!M140:N140,\">0\"))))))","v":449499.95138778078},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W140*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O140*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:O140,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:O140,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E140,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M140:O140,\">0\")-1)<0,0,COUNTIF(MATRIX2!M140:O140,\">0\"))))))","v":448282.88512499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X140*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P140*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:P140,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:P140,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F140,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M140:P140,\">0\")-1)<0,0,COUNTIF(MATRIX2!M140:P140,\">0\")))))))","v":481904.10150937492},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y140*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q140*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:Q140,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:Q140,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G140,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M140:Q140,\">0\")-1)<0,0,COUNTIF(MATRIX2!M140:Q140,\">0\"))))))","v":518046.90912257804},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z140*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R140*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:R140,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:R140,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H140,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M140:R140,\">0\")-1)<0,0,COUNTIF(MATRIX2!M140:R140,\">0\"))))))","v":556900.42730677139},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA140*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S140*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:S140,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M140:S140,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I140,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M140:S140,\">0\")-1)<0,0,COUNTIF(MATRIX2!M140:S140,\">0\"))))))","v":598667.95935477922},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3053302.2338062846}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":193},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,4,FALSE)","v":75.313311111111105},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,10,FALSE)","v":33890.99},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,11,FALSE)","v":406691.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":418500},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D141=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D141,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1471890.3383013699},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V141*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N141* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:N141,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:N141,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D141,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M141:N141,\">0\")-1)<0,0,COUNTIF(MATRIX2!M141:N141,\">0\"))))))","v":468102.24245756713},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W141*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O141*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:O141,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:O141,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E141,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M141:O141,\">0\")-1)<0,0,COUNTIF(MATRIX2!M141:O141,\">0\"))))))","v":469983.30382499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X141*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P141*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:P141,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:P141,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F141,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M141:P141,\">0\")-1)<0,0,COUNTIF(MATRIX2!M141:P141,\">0\")))))))","v":505232.05161187495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y141*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q141*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:Q141,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:Q141,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G141,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M141:Q141,\">0\")-1)<0,0,COUNTIF(MATRIX2!M141:Q141,\">0\"))))))","v":543124.45548276557},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z141*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R141*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:R141,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:R141,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H141,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M141:R141,\">0\")-1)<0,0,COUNTIF(MATRIX2!M141:R141,\">0\"))))))","v":583858.789643973},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA141*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S141*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:S141,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M141:S141,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I141,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M141:S141,\">0\")-1)<0,0,COUNTIF(MATRIX2!M141:S141,\">0\"))))))","v":627648.19886727096},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3197949.0418884512}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":194},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,4,FALSE)","v":126.77553086419753},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,7,FALSE)","v":405},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,10,FALSE)","v":51344.09},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,11,FALSE)","v":616129.07999999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":376650},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D142=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D142,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2229880.8621369861},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V142*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N142* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:N142,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:N142,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D142,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M142:N142,\">0\")-1)<0,0,COUNTIF(MATRIX2!M142:N142,\">0\"))))))","v":718652.95891200006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W142*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O142*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:O142,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:O142,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E142,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M142:O142,\">0\")-1)<0,0,COUNTIF(MATRIX2!M142:O142,\">0\"))))))","v":497434.73591796949},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X142*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P142*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:P142,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:P142,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F142,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M142:P142,\">0\")-1)<0,0,COUNTIF(MATRIX2!M142:P142,\">0\")))))))","v":435962.5821},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y142*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q142*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:Q142,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:Q142,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G142,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M142:Q142,\">0\")-1)<0,0,COUNTIF(MATRIX2!M142:Q142,\">0\"))))))","v":468659.77575749997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z142*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R142*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:R142,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:R142,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H142,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M142:R142,\">0\")-1)<0,0,COUNTIF(MATRIX2!M142:R142,\">0\"))))))","v":503809.25893931248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA142*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S142*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:S142,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M142:S142,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I142,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M142:S142,\">0\")-1)<0,0,COUNTIF(MATRIX2!M142:S142,\">0\"))))))","v":541594.95335976093},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3166114.264986543}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":195},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,4,FALSE)","v":213.76384946236558},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,7,FALSE)","v":465},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,10,FALSE)","v":99400.19},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,11,FALSE)","v":1192802.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":558000},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-30"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D143=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D143,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4316963.8681643838},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V143*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N143* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:N143,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:N143,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D143,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M143:N143,\">0\")-1)<0,0,COUNTIF(MATRIX2!M143:N143,\">0\"))))))","v":1007564.2896960001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W143*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O143*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:O143,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:O143,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E143,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M143:O143,\">0\")-1)<0,0,COUNTIF(MATRIX2!M143:O143,\">0\"))))))","v":670632.29999999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X143*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P143*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:P143,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:P143,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F143,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M143:P143,\">0\")-1)<0,0,COUNTIF(MATRIX2!M143:P143,\">0\")))))))","v":720929.72249999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y143*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q143*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:Q143,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:Q143,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G143,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M143:Q143,\">0\")-1)<0,0,COUNTIF(MATRIX2!M143:Q143,\">0\"))))))","v":774999.45168749988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z143*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R143*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:R143,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:R143,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H143,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M143:R143,\">0\")-1)<0,0,COUNTIF(MATRIX2!M143:R143,\">0\"))))))","v":833124.41056406242},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA143*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S143*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:S143,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M143:S143,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I143,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M143:S143,\">0\")-1)<0,0,COUNTIF(MATRIX2!M143:S143,\">0\"))))))","v":895608.74135636701},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4902858.9158039289}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":196},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,4,FALSE)","v":125.54980891719745},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,7,FALSE)","v":2198},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,10,FALSE)","v":275958.48},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,11,FALSE)","v":3311501.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2901360},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D144=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D144,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11984914.588931506},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V144*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N144* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:N144,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:N144,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D144,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M144:N144,\">0\")-1)<0,0,COUNTIF(MATRIX2!M144:N144,\">0\"))))))","v":3553128.0664320001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W144*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O144*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:O144,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:O144,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E144,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M144:O144,\">0\")-1)<0,0,COUNTIF(MATRIX2!M144:O144,\">0\"))))))","v":3486999.5159999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X144*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P144*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:P144,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:P144,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F144,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M144:P144,\">0\")-1)<0,0,COUNTIF(MATRIX2!M144:P144,\">0\")))))))","v":3748524.4796999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y144*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q144*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:Q144,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:Q144,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G144,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M144:Q144,\">0\")-1)<0,0,COUNTIF(MATRIX2!M144:Q144,\">0\"))))))","v":4029663.8156774994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z144*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R144*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:R144,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:R144,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H144,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M144:R144,\">0\")-1)<0,0,COUNTIF(MATRIX2!M144:R144,\">0\"))))))","v":4331888.601853312},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA144*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S144*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:S144,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M144:S144,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I144,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M144:S144,\">0\")-1)<0,0,COUNTIF(MATRIX2!M144:S144,\">0\"))))))","v":4656780.2469923096},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":23806984.726655118}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":198},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,4,FALSE)","v":106.6759812458138},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,7,FALSE)","v":1493},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,10,FALSE)","v":159267.24},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,11,FALSE)","v":1911206.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1970760},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D145=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D145,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6916998.0506301364},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V145*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N145* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:N145,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:N145,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D145,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M145:N145,\">0\")-1)<0,0,COUNTIF(MATRIX2!M145:N145,\">0\"))))))","v":2170604.7792650959},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W145*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O145*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:O145,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:O145,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E145,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M145:O145,\">0\")-1)<0,0,COUNTIF(MATRIX2!M145:O145,\">0\"))))))","v":2208638.4506999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X145*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P145*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:P145,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:P145,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F145,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M145:P145,\">0\")-1)<0,0,COUNTIF(MATRIX2!M145:P145,\">0\")))))))","v":2374286.3345024996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y145*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q145*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:Q145,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:Q145,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G145,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M145:Q145,\">0\")-1)<0,0,COUNTIF(MATRIX2!M145:Q145,\">0\"))))))","v":2552357.8095901869},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z145*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R145*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:R145,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:R145,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H145,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M145:R145,\">0\")-1)<0,0,COUNTIF(MATRIX2!M145:R145,\">0\"))))))","v":2743784.645309451},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA145*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S145*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:S145,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M145:S145,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I145,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M145:S145,\">0\")-1)<0,0,COUNTIF(MATRIX2!M145:S145,\">0\"))))))","v":2949568.4937076597},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14999240.513074894}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":199},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,4,FALSE)","v":128.51814068794545},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,7,FALSE)","v":3227},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,10,FALSE)","v":414728.04},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,11,FALSE)","v":4976736.4800000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4259640},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D146=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D146,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-18011695.589260276},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V146*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N146* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:N146,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:N146,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D146,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M146:N146,\">0\")-1)<0,0,COUNTIF(MATRIX2!M146:N146,\">0\"))))))","v":5230071.557976},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W146*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O146*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:O146,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:O146,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E146,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M146:O146,\">0\")-1)<0,0,COUNTIF(MATRIX2!M146:O146,\">0\"))))))","v":5119448.3339999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X146*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P146*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:P146,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:P146,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F146,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M146:P146,\">0\")-1)<0,0,COUNTIF(MATRIX2!M146:P146,\">0\")))))))","v":5503406.9590499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y146*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q146*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:Q146,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:Q146,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G146,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M146:Q146,\">0\")-1)<0,0,COUNTIF(MATRIX2!M146:Q146,\">0\"))))))","v":5916162.4809787506},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z146*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R146*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:R146,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:R146,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H146,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M146:R146,\">0\")-1)<0,0,COUNTIF(MATRIX2!M146:R146,\">0\"))))))","v":6359874.6670521563},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA146*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S146*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:S146,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M146:S146,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I146,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M146:S146,\">0\")-1)<0,0,COUNTIF(MATRIX2!M146:S146,\">0\"))))))","v":6836865.267081067},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":34965829.266137972}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":201},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,4,FALSE)","v":88.282284806431022},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,7,FALSE)","v":7364.3},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,10,FALSE)","v":650137.23},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,11,FALSE)","v":7801646.7599999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":9720876},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D147=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D147,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-28235548.958794519},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V147*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N147* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:N147,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:N147,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D147,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M147:N147,\">0\")-1)<0,0,COUNTIF(MATRIX2!M147:N147,\">0\"))))))","v":8913381.4232999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W147*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O147*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:O147,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:O147,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E147,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M147:O147,\">0\")-1)<0,0,COUNTIF(MATRIX2!M147:O147,\">0\"))))))","v":9015778.037024999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X147*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P147*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:P147,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:P147,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F147,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M147:P147,\">0\")-1)<0,0,COUNTIF(MATRIX2!M147:P147,\">0\")))))))","v":9691961.3898018729},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y147*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q147*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:Q147,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:Q147,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G147,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M147:Q147,\">0\")-1)<0,0,COUNTIF(MATRIX2!M147:Q147,\">0\"))))))","v":10418858.494037014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z147*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R147*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:R147,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:R147,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H147,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M147:R147,\">0\")-1)<0,0,COUNTIF(MATRIX2!M147:R147,\">0\"))))))","v":11200272.88108979},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA147*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S147*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:S147,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M147:S147,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I147,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M147:S147,\">0\")-1)<0,0,COUNTIF(MATRIX2!M147:S147,\">0\"))))))","v":12040293.347171523},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":61280545.572425194}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":203},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,4,FALSE)","v":199.5762718600954},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,7,FALSE)","v":1258},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,10,FALSE)","v":251066.95},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,11,FALSE)","v":3012803.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1132200},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-31"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D148=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D148,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10903872.031232877},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V148*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N148* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:N148,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:N148,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D148,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M148:N148,\">0\")-1)<0,0,COUNTIF(MATRIX2!M148:N148,\">0\"))))))","v":2389966.7428799998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W148*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O148*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:O148,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:O148,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E148,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M148:O148,\">0\")-1)<0,0,COUNTIF(MATRIX2!M148:O148,\">0\"))))))","v":1360734.5699999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X148*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P148*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:P148,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:P148,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F148,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M148:P148,\">0\")-1)<0,0,COUNTIF(MATRIX2!M148:P148,\">0\")))))))","v":1462789.6627499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y148*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q148*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:Q148,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:Q148,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G148,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M148:Q148,\">0\")-1)<0,0,COUNTIF(MATRIX2!M148:Q148,\">0\"))))))","v":1572498.8874562499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z148*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R148*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:R148,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:R148,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H148,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M148:R148,\">0\")-1)<0,0,COUNTIF(MATRIX2!M148:R148,\">0\"))))))","v":1690436.3040154686},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA148*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S148*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:S148,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M148:S148,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I148,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M148:S148,\">0\")-1)<0,0,COUNTIF(MATRIX2!M148:S148,\">0\"))))))","v":1817219.0268166286},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10293645.193918347}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":204},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,4,FALSE)","v":87.853333333333339},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,10,FALSE)","v":10542.4},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,11,FALSE)","v":126508.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":136800},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D149=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D149,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-457857.87616438355},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V149*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N149* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:N149,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:N149,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D149,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M149:N149,\">0\")-1)<0,0,COUNTIF(MATRIX2!M149:N149,\">0\"))))))","v":140418.44256},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W149*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O149*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:O149,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:O149,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E149,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M149:O149,\">0\")-1)<0,0,COUNTIF(MATRIX2!M149:O149,\">0\"))))))","v":146196.73199999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X149*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P149*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:P149,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:P149,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F149,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M149:P149,\">0\")-1)<0,0,COUNTIF(MATRIX2!M149:P149,\">0\")))))))","v":157161.48689999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y149*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q149*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:Q149,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:Q149,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G149,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M149:Q149,\">0\")-1)<0,0,COUNTIF(MATRIX2!M149:Q149,\">0\"))))))","v":168948.59841749998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z149*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R149*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:R149,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:R149,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H149,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M149:R149,\">0\")-1)<0,0,COUNTIF(MATRIX2!M149:R149,\">0\"))))))","v":181619.74329881248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA149*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S149*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:S149,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M149:S149,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I149,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M149:S149,\">0\")-1)<0,0,COUNTIF(MATRIX2!M149:S149,\">0\"))))))","v":195241.22404622339},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":989586.22722253576}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":205},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,4,FALSE)","v":74.49288702928871},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,7,FALSE)","v":1434},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,10,FALSE)","v":106822.8},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,11,FALSE)","v":1281873.6000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1634760},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D150=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D150,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4639328.8372602742},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V150*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N150* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:N150,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:N150,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D150,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M150:N150,\">0\")-1)<0,0,COUNTIF(MATRIX2!M150:N150,\">0\"))))))","v":1422815.6023200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W150*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O150*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:O150,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:O150,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E150,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M150:O150,\">0\")-1)<0,0,COUNTIF(MATRIX2!M150:O150,\">0\"))))))","v":1481365.179},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X150*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P150*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:P150,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:P150,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F150,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M150:P150,\">0\")-1)<0,0,COUNTIF(MATRIX2!M150:P150,\">0\")))))))","v":1592467.567425},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y150*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q150*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:Q150,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:Q150,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G150,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M150:Q150,\">0\")-1)<0,0,COUNTIF(MATRIX2!M150:Q150,\">0\"))))))","v":1711902.6349818751},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z150*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R150*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:R150,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:R150,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H150,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M150:R150,\">0\")-1)<0,0,COUNTIF(MATRIX2!M150:R150,\">0\"))))))","v":1840295.3326055156},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA150*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S150*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:S150,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M150:S150,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I150,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M150:S150,\">0\")-1)<0,0,COUNTIF(MATRIX2!M150:S150,\">0\"))))))","v":1978317.4825509291},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10027163.798883319}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":206},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,4,FALSE)","v":102.81770491803279},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,7,FALSE)","v":366},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,10,FALSE)","v":37631.279999999999},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,11,FALSE)","v":451575.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":417240},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D151=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D151,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1634331.6453698629},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V151*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N151* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:N151,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:N151,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D151,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M151:N151,\">0\")-1)<0,0,COUNTIF(MATRIX2!M151:N151,\">0\"))))))","v":517008.62966400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W151*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O151*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:O151,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:O151,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E151,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M151:O151,\">0\")-1)<0,0,COUNTIF(MATRIX2!M151:O151,\">0\"))))))","v":553199.23374048003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X151*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P151*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:P151,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:P151,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F151,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M151:P151,\">0\")-1)<0,0,COUNTIF(MATRIX2!M151:P151,\">0\")))))))","v":591923.18010231364},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y151*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q151*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:Q151,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:Q151,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G151,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M151:Q151,\">0\")-1)<0,0,COUNTIF(MATRIX2!M151:Q151,\">0\"))))))","v":633357.80270947563},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z151*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R151*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:R151,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:R151,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H151,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M151:R151,\">0\")-1)<0,0,COUNTIF(MATRIX2!M151:R151,\">0\"))))))","v":677692.84889913886},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA151*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S151*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:S151,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M151:S151,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I151,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M151:S151,\">0\")-1)<0,0,COUNTIF(MATRIX2!M151:S151,\">0\"))))))","v":725131.34832207859},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3698313.0434374865}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":207},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,4,FALSE)","v":87.804526315789474},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,7,FALSE)","v":95},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,10,FALSE)","v":8341.43},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,11,FALSE)","v":100097.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":108300},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D152=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D152,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-362269.44756164384},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V152*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N152* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:N152,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:N152,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D152,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M152:N152,\">0\")-1)<0,0,COUNTIF(MATRIX2!M152:N152,\">0\"))))))","v":111102.84274200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W152*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O152*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:O152,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:O152,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E152,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M152:O152,\">0\")-1)<0,0,COUNTIF(MATRIX2!M152:O152,\">0\"))))))","v":115674.78052499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X152*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P152*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:P152,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:P152,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F152,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M152:P152,\">0\")-1)<0,0,COUNTIF(MATRIX2!M152:P152,\">0\")))))))","v":124350.38906437499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y152*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q152*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:Q152,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:Q152,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G152,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M152:Q152,\">0\")-1)<0,0,COUNTIF(MATRIX2!M152:Q152,\">0\"))))))","v":133676.66824420312},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z152*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R152*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:R152,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:R152,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H152,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M152:R152,\">0\")-1)<0,0,COUNTIF(MATRIX2!M152:R152,\">0\"))))))","v":143702.41836251837},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA152*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S152*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:S152,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M152:S152,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I152,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M152:S152,\">0\")-1)<0,0,COUNTIF(MATRIX2!M152:S152,\">0\"))))))","v":154480.09973970722},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":782987.19867780374}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":208},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,4,FALSE)","v":135.32195121951219},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,10,FALSE)","v":33289.199999999997},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,11,FALSE)","v":399470.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":280440},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-05-31"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D153=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D153,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1445754.5161643836},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V153*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N153* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:N153,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:N153,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D153,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M153:N153,\">0\")-1)<0,0,COUNTIF(MATRIX2!M153:N153,\">0\"))))))","v":389737.09728000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W153*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O153*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:O153,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:O153,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E153,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M153:O153,\">0\")-1)<0,0,COUNTIF(MATRIX2!M153:O153,\">0\"))))))","v":337046.81400000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X153*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P153*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:P153,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:P153,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F153,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M153:P153,\">0\")-1)<0,0,COUNTIF(MATRIX2!M153:P153,\">0\")))))))","v":362325.32504999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y153*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q153*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:Q153,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:Q153,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G153,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M153:Q153,\">0\")-1)<0,0,COUNTIF(MATRIX2!M153:Q153,\">0\"))))))","v":389499.72442874999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z153*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R153*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:R153,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:R153,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H153,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M153:R153,\">0\")-1)<0,0,COUNTIF(MATRIX2!M153:R153,\">0\"))))))","v":418712.20376090624},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA153*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S153*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:S153,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M153:S153,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I153,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M153:S153,\">0\")-1)<0,0,COUNTIF(MATRIX2!M153:S153,\">0\"))))))","v":450115.6190429742},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2347436.7835626304}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":209},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,4,FALSE)","v":83.583987603305786},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,7,FALSE)","v":193.6},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,10,FALSE)","v":16181.86},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,11,FALSE)","v":194182.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":220704},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D154=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D154,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-702780.39649315074},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V154*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N154* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:N154,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:N154,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D154,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M154:N154,\">0\")-1)<0,0,COUNTIF(MATRIX2!M154:N154,\">0\"))))))","v":215532.66608400003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W154*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O154*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:O154,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:O154,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E154,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M154:O154,\">0\")-1)<0,0,COUNTIF(MATRIX2!M154:O154,\">0\"))))))","v":224401.94355},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X154*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P154*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:P154,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:P154,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F154,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M154:P154,\">0\")-1)<0,0,COUNTIF(MATRIX2!M154:P154,\">0\")))))))","v":241232.08931624997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y154*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q154*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:Q154,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:Q154,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G154,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M154:Q154,\">0\")-1)<0,0,COUNTIF(MATRIX2!M154:Q154,\">0\"))))))","v":259324.49601496872},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z154*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R154*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:R154,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:R154,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H154,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M154:R154,\">0\")-1)<0,0,COUNTIF(MATRIX2!M154:R154,\">0\"))))))","v":278773.83321609139},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA154*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S154*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:S154,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M154:S154,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I154,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M154:S154,\">0\")-1)<0,0,COUNTIF(MATRIX2!M154:S154,\">0\"))))))","v":299681.87070729822},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1518946.8988886082}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":210},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,4,FALSE)","v":256.47151707704529},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,7,FALSE)","v":1259},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,10,FALSE)","v":322897.64},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,11,FALSE)","v":3874771.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1133100},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D155=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D155,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-14023488.737753425},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V155*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N155* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:N155,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:N155,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D155,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M155:N155,\">0\")-1)<0,0,COUNTIF(MATRIX2!M155:N155,\">0\"))))))","v":2851515.9482160001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W155*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O155*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:O155,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:O155,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E155,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M155:O155,\">0\")-1)<0,0,COUNTIF(MATRIX2!M155:O155,\">0\"))))))","v":1361816.2349999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X155*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P155*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:P155,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:P155,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F155,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M155:P155,\">0\")-1)<0,0,COUNTIF(MATRIX2!M155:P155,\">0\")))))))","v":1463952.4526249999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y155*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q155*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:Q155,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:Q155,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G155,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M155:Q155,\">0\")-1)<0,0,COUNTIF(MATRIX2!M155:Q155,\">0\"))))))","v":1573748.8865718748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z155*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R155*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:R155,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:R155,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H155,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M155:R155,\">0\")-1)<0,0,COUNTIF(MATRIX2!M155:R155,\">0\"))))))","v":1691780.0530647654},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA155*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S155*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:S155,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M155:S155,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I155,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M155:S155,\">0\")-1)<0,0,COUNTIF(MATRIX2!M155:S155,\">0\"))))))","v":1818663.5570446227},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10761477.132522264}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":211},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,4,FALSE)","v":136.74897973950797},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,7,FALSE)","v":1382},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,10,FALSE)","v":188987.09},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,11,FALSE)","v":2267845.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1824240},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D156=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D156,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-8207735.2073424654},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V156*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N156* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:N156,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:N156,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D156,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M156:N156,\">0\")-1)<0,0,COUNTIF(MATRIX2!M156:N156,\">0\"))))))","v":2317978.0760460002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W156*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O156*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:O156,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:O156,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E156,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M156:O156,\">0\")-1)<0,0,COUNTIF(MATRIX2!M156:O156,\">0\"))))))","v":2192462.844},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X156*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P156*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:P156,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:P156,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F156,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M156:P156,\">0\")-1)<0,0,COUNTIF(MATRIX2!M156:P156,\">0\")))))))","v":2356897.5573},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y156*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q156*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:Q156,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:Q156,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G156,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M156:Q156,\">0\")-1)<0,0,COUNTIF(MATRIX2!M156:Q156,\">0\"))))))","v":2533664.8740975},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z156*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R156*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:R156,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:R156,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H156,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M156:R156,\">0\")-1)<0,0,COUNTIF(MATRIX2!M156:R156,\">0\"))))))","v":2723689.7396548125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA156*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S156*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:S156,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M156:S156,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I156,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M156:S156,\">0\")-1)<0,0,COUNTIF(MATRIX2!M156:S156,\">0\"))))))","v":2927966.4701289232},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":15052659.561227236}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":212},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,4,FALSE)","v":81},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,7,FALSE)","v":1031},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,10,FALSE)","v":83511},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,11,FALSE)","v":1002132},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1175340},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-08-31"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D157=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D157,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3626894.1698630136},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V157*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N157* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:N157,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:N157,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D157,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M157:N157,\">0\")-1)<0,0,COUNTIF(MATRIX2!M157:N157,\">0\"))))))","v":1002132},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W157*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O157*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:O157,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:O157,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E157,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M157:O157,\">0\")-1)<0,0,COUNTIF(MATRIX2!M157:O157,\">0\"))))))","v":1002132},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X157*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P157*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:P157,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:P157,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F157,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M157:P157,\">0\")-1)<0,0,COUNTIF(MATRIX2!M157:P157,\">0\")))))))","v":1069364.0749315068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y157*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q157*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:Q157,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:Q157,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G157,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M157:Q157,\">0\")-1)<0,0,COUNTIF(MATRIX2!M157:Q157,\">0\"))))))","v":1158088.7925},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z157*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R157*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:R157,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:R157,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H157,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M157:R157,\">0\")-1)<0,0,COUNTIF(MATRIX2!M157:R157,\">0\"))))))","v":1244945.4519374999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA157*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S157*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:S157,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M157:S157,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I157,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M157:S157,\">0\")-1)<0,0,COUNTIF(MATRIX2!M157:S157,\">0\"))))))","v":1338316.3608328125},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6814978.6802018192}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":213},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,4,FALSE)","v":44.926062322946173},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,7,FALSE)","v":353},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,10,FALSE)","v":15858.9},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,11,FALSE)","v":190306.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":402420},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D158=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D158,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-688754.19945205469},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V158*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N158* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:N158,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:N158,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D158,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M158:N158,\">0\")-1)<0,0,COUNTIF(MATRIX2!M158:N158,\">0\"))))))","v":211231.03265999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W158*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O158*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:O158,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:O158,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E158,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M158:O158,\">0\")-1)<0,0,COUNTIF(MATRIX2!M158:O158,\">0\"))))))","v":219923.29574999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X158*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P158*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:P158,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:P158,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F158,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M158:P158,\">0\")-1)<0,0,COUNTIF(MATRIX2!M158:P158,\">0\")))))))","v":236417.54293124995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y158*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q158*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:Q158,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:Q158,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G158,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M158:Q158,\">0\")-1)<0,0,COUNTIF(MATRIX2!M158:Q158,\">0\"))))))","v":254148.8586510937},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z158*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R158*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:R158,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:R158,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H158,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M158:R158,\">0\")-1)<0,0,COUNTIF(MATRIX2!M158:R158,\">0\"))))))","v":273210.02304992574},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA158*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S158*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:S158,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M158:S158,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I158,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M158:S158,\">0\")-1)<0,0,COUNTIF(MATRIX2!M158:S158,\">0\"))))))","v":293700.77477867011},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1488631.5278209394}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":214},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,4,FALSE)","v":87.185729411764711},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,7,FALSE)","v":1700},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,10,FALSE)","v":148215.74},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,11,FALSE)","v":1778588.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1938000},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D159=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D159,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6437029.8917260272},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V159*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N159* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:N159,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:N159,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D159,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M159:N159,\">0\")-1)<0,0,COUNTIF(MATRIX2!M159:N159,\">0\"))))))","v":1998422.4655680002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W159*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O159*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:O159,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:O159,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E159,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M159:O159,\">0\")-1)<0,0,COUNTIF(MATRIX2!M159:O159,\">0\"))))))","v":2118327.8135020803},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X159*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P159*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:P159,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:P159,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F159,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M159:P159,\">0\")-1)<0,0,COUNTIF(MATRIX2!M159:P159,\">0\")))))))","v":2245427.4823122052},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y159*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q159*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:Q159,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:Q159,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G159,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M159:Q159,\">0\")-1)<0,0,COUNTIF(MATRIX2!M159:Q159,\">0\"))))))","v":2380153.1312509379},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z159*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R159*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:R159,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:R159,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H159,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M159:R159,\">0\")-1)<0,0,COUNTIF(MATRIX2!M159:R159,\">0\"))))))","v":2522962.3191259941},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA159*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S159*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:S159,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M159:S159,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I159,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M159:S159,\">0\")-1)<0,0,COUNTIF(MATRIX2!M159:S159,\">0\"))))))","v":2674340.0582735543},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":13939633.270032771}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":215},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,4,FALSE)","v":23.157217453505009},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,7,FALSE)","v":1398},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,10,FALSE)","v":32373.79},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,11,FALSE)","v":388485.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1593720},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D160=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D160,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1405998.1344657533},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V160*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N160* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:N160,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:N160,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D160,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M160:N160,\">0\")-1)<0,0,COUNTIF(MATRIX2!M160:N160,\">0\"))))))","v":388485.48},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W160*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O160*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:O160,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:O160,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E160,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M160:O160,\">0\")-1)<0,0,COUNTIF(MATRIX2!M160:O160,\">0\"))))))","v":388485.48},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X160*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P160*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:P160,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:P160,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F160,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M160:P160,\">0\")-1)<0,0,COUNTIF(MATRIX2!M160:P160,\">0\")))))))","v":388485.48},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y160*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q160*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:Q160,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:Q160,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G160,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M160:Q160,\">0\")-1)<0,0,COUNTIF(MATRIX2!M160:Q160,\">0\"))))))","v":388485.48},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z160*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R160*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:R160,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:R160,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H160,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M160:R160,\">0\")-1)<0,0,COUNTIF(MATRIX2!M160:R160,\">0\"))))))","v":388485.48},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA160*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S160*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:S160,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M160:S160,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I160,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M160:S160,\">0\")-1)<0,0,COUNTIF(MATRIX2!M160:S160,\">0\"))))))","v":388485.48},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2330912.88}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":216},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,4,FALSE)","v":109.38011261261261},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,7,FALSE)","v":888},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,10,FALSE)","v":97129.54},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,11,FALSE)","v":1165554.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1012320},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-31"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D161=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D161,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4218349.2276164377},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V161*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N161* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:N161,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:N161,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D161,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M161:N161,\">0\")-1)<0,0,COUNTIF(MATRIX2!M161:N161,\">0\"))))))","v":1245014.3377073098},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W161*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O161*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:O161,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:O161,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E161,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M161:O161,\">0\")-1)<0,0,COUNTIF(MATRIX2!M161:O161,\">0\"))))))","v":1216656.7919999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X161*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P161*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:P161,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:P161,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F161,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M161:P161,\">0\")-1)<0,0,COUNTIF(MATRIX2!M161:P161,\">0\")))))))","v":1307906.0514},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y161*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q161*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:Q161,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:Q161,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G161,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M161:Q161,\">0\")-1)<0,0,COUNTIF(MATRIX2!M161:Q161,\">0\"))))))","v":1405999.005255},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z161*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R161*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:R161,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:R161,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H161,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M161:R161,\">0\")-1)<0,0,COUNTIF(MATRIX2!M161:R161,\">0\"))))))","v":1511448.930649125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA161*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S161*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:S161,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M161:S161,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I161,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M161:S161,\">0\")-1)<0,0,COUNTIF(MATRIX2!M161:S161,\">0\"))))))","v":1624807.6004478091},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8311832.7174592437}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":217},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,4,FALSE)","v":70.986996268656711},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,7,FALSE)","v":2144},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,10,FALSE)","v":152196.12},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,11,FALSE)","v":1826353.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2444160},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D162=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D162,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6609898.3403835613},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V162*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N162* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:N162,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:N162,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D162,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M162:N162,\">0\")-1)<0,0,COUNTIF(MATRIX2!M162:N162,\">0\"))))))","v":2090992.0534560001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W162*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O162*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:O162,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:O162,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E162,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M162:O162,\">0\")-1)<0,0,COUNTIF(MATRIX2!M162:O162,\">0\"))))))","v":2237361.49719792},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X162*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P162*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:P162,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:P162,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F162,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M162:P162,\">0\")-1)<0,0,COUNTIF(MATRIX2!M162:P162,\">0\")))))))","v":2393976.8020017743},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y162*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q162*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:Q162,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:Q162,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G162,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M162:Q162,\">0\")-1)<0,0,COUNTIF(MATRIX2!M162:Q162,\">0\"))))))","v":2013318.6316145968},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z162*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R162*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:R162,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:R162,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H162,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M162:R162,\">0\")-1)<0,0,COUNTIF(MATRIX2!M162:R162,\">0\"))))))","v":2110579.6941},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA162*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S162*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:S162,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M162:S162,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I162,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M162:S162,\">0\")-1)<0,0,COUNTIF(MATRIX2!M162:S162,\">0\"))))))","v":2268873.1711574998},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":13115101.849527791}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":218},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,4,FALSE)","v":70.36},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,7,FALSE)","v":1044},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,10,FALSE)","v":73455.839999999997},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,11,FALSE)","v":881470.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1190160},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-07-31"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D163=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D163,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3190197.1936438354},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V163*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N163* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:N163,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:N163,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D163,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M163:N163,\">0\")-1)<0,0,COUNTIF(MATRIX2!M163:N163,\">0\"))))))","v":892609.20532602724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W163*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O163*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:O163,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:O163,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E163,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M163:O163,\">0\")-1)<0,0,COUNTIF(MATRIX2!M163:O163,\">0\"))))))","v":1018648.8611999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X163*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P163*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:P163,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:P163,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F163,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M163:P163,\">0\")-1)<0,0,COUNTIF(MATRIX2!M163:P163,\">0\")))))))","v":1095047.5257899999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y163*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q163*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:Q163,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:Q163,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G163,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M163:Q163,\">0\")-1)<0,0,COUNTIF(MATRIX2!M163:Q163,\">0\"))))))","v":1177176.0902242498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z163*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R163*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:R163,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:R163,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H163,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M163:R163,\">0\")-1)<0,0,COUNTIF(MATRIX2!M163:R163,\">0\"))))))","v":1265464.2969910686},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA163*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S163*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:S163,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M163:S163,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I163,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M163:S163,\">0\")-1)<0,0,COUNTIF(MATRIX2!M163:S163,\">0\"))))))","v":1360374.1192653985},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6809320.0987967439}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":219},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,4,FALSE)","v":84.325000000000003},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,7,FALSE)","v":1360},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,10,FALSE)","v":114682},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,11,FALSE)","v":1376184},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1550400},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D164=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D164,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4980654.9698630134},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V164*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N164* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:N164,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:N164,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D164,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M164:N164,\">0\")-1)<0,0,COUNTIF(MATRIX2!M164:N164,\">0\"))))))","v":1527231.8821380823},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W164*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O164*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:O164,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:O164,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E164,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M164:O164,\">0\")-1)<0,0,COUNTIF(MATRIX2!M164:O164,\">0\"))))))","v":1590352.6349999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X164*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P164*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:P164,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:P164,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F164,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M164:P164,\">0\")-1)<0,0,COUNTIF(MATRIX2!M164:P164,\">0\")))))))","v":1709629.0826249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y164*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q164*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:Q164,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:Q164,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G164,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M164:Q164,\">0\")-1)<0,0,COUNTIF(MATRIX2!M164:Q164,\">0\"))))))","v":1837851.2638218747},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z164*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R164*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:R164,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:R164,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H164,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M164:R164,\">0\")-1)<0,0,COUNTIF(MATRIX2!M164:R164,\">0\"))))))","v":1975690.1086085155},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA164*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S164*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:S164,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M164:S164,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I164,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M164:S164,\">0\")-1)<0,0,COUNTIF(MATRIX2!M164:S164,\">0\"))))))","v":2123866.8667541537},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10764621.838947626}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":220},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,4,FALSE)","v":77.570418604651167},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,7,FALSE)","v":215},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,10,FALSE)","v":16677.64},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,11,FALSE)","v":200131.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":283800},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D165=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D165,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-724312.18980821909},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V165*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N165* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:N165,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:N165,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D165,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M165:N165,\">0\")-1)<0,0,COUNTIF(MATRIX2!M165:N165,\">0\"))))))","v":229130.76043200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W165*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O165*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:O165,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:O165,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E165,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M165:O165,\">0\")-1)<0,0,COUNTIF(MATRIX2!M165:O165,\">0\"))))))","v":245169.91366224003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X165*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P165*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:P165,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:P165,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F165,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M165:P165,\">0\")-1)<0,0,COUNTIF(MATRIX2!M165:P165,\">0\")))))))","v":238607.3934486995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y165*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q165*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:Q165,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:Q165,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G165,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M165:Q165,\">0\")-1)<0,0,COUNTIF(MATRIX2!M165:Q165,\">0\"))))))","v":231277.17269999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z165*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R165*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:R165,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:R165,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H165,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M165:R165,\">0\")-1)<0,0,COUNTIF(MATRIX2!M165:R165,\">0\"))))))","v":248622.96065249995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA165*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S165*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:S165,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M165:S165,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I165,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M165:S165,\">0\")-1)<0,0,COUNTIF(MATRIX2!M165:S165,\">0\"))))))","v":267269.68270143744},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1460077.8835968771}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":221},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,4,FALSE)","v":122.44647153815099},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,7,FALSE)","v":2477},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,10,FALSE)","v":303299.90999999997},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,11,FALSE)","v":3639598.92},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2823780},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D166=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D166,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13172356.639232876},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V166*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N166* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:N166,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:N166,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D166,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M166:N166,\">0\")-1)<0,0,COUNTIF(MATRIX2!M166:N166,\">0\"))))))","v":4166976.803508},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W166*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O166*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:O166,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:O166,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E166,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M166:O166,\">0\")-1)<0,0,COUNTIF(MATRIX2!M166:O166,\">0\"))))))","v":4458665.1797535606},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X166*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P166*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:P166,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:P166,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F166,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M166:P166,\">0\")-1)<0,0,COUNTIF(MATRIX2!M166:P166,\">0\")))))))","v":4331076.4221166139},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y166*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q166*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:Q166,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:Q166,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G166,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M166:Q166,\">0\")-1)<0,0,COUNTIF(MATRIX2!M166:Q166,\">0\"))))))","v":3263439.6092688004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z166*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R166*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:R166,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:R166,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H166,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M166:R166,\">0\")-1)<0,0,COUNTIF(MATRIX2!M166:R166,\">0\"))))))","v":3508197.5799639602},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA166*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S166*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:S166,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M166:S166,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I166,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M166:S166,\">0\")-1)<0,0,COUNTIF(MATRIX2!M166:S166,\">0\"))))))","v":3771312.3984612571},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":23499667.993072189}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":222},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,4,FALSE)","v":93.67784503631961},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,7,FALSE)","v":2891},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,10,FALSE)","v":270822.65000000002},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,11,FALSE)","v":3249871.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1908060},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D167=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D167,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11761864.788493149},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V167*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N167* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:N167,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:N167,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D167,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M167:N167,\">0\")-1)<0,0,COUNTIF(MATRIX2!M167:N167,\">0\"))))))","v":2922645.1528858356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W167*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O167*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:O167,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:O167,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E167,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M167:O167,\">0\")-1)<0,0,COUNTIF(MATRIX2!M167:O167,\">0\"))))))","v":2293201.9109999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X167*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P167*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:P167,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:P167,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F167,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M167:P167,\">0\")-1)<0,0,COUNTIF(MATRIX2!M167:P167,\">0\")))))))","v":2465192.0543249999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y167*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q167*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:Q167,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:Q167,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G167,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M167:Q167,\">0\")-1)<0,0,COUNTIF(MATRIX2!M167:Q167,\">0\"))))))","v":2650081.458399375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z167*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R167*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:R167,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:R167,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H167,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M167:R167,\">0\")-1)<0,0,COUNTIF(MATRIX2!M167:R167,\">0\"))))))","v":2848837.5677793282},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA167*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S167*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:S167,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M167:S167,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I167,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M167:S167,\">0\")-1)<0,0,COUNTIF(MATRIX2!M167:S167,\">0\"))))))","v":3062500.3853627774},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":16242458.529752318}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":223},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,4,FALSE)","v":83.997361563517913},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,7,FALSE)","v":2763},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,10,FALSE)","v":232084.71},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,11,FALSE)","v":2785016.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1823580},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D168=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D168,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10079470.747726027},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V168*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N168* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:N168,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:N168,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D168,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M168:N168,\">0\")-1)<0,0,COUNTIF(MATRIX2!M168:N168,\">0\"))))))","v":2327000.7197203892},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W168*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O168*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:O168,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:O168,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E168,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M168:O168,\">0\")-1)<0,0,COUNTIF(MATRIX2!M168:O168,\">0\"))))))","v":2191669.6229999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X168*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P168*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:P168,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:P168,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F168,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M168:P168,\">0\")-1)<0,0,COUNTIF(MATRIX2!M168:P168,\">0\")))))))","v":2356044.8447249997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y168*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q168*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:Q168,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:Q168,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G168,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M168:Q168,\">0\")-1)<0,0,COUNTIF(MATRIX2!M168:Q168,\">0\"))))))","v":2532748.2080793749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z168*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R168*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:R168,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:R168,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H168,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M168:R168,\">0\")-1)<0,0,COUNTIF(MATRIX2!M168:R168,\">0\"))))))","v":2722704.323685328},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA168*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S168*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:S168,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M168:S168,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I168,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M168:S168,\">0\")-1)<0,0,COUNTIF(MATRIX2!M168:S168,\">0\"))))))","v":2926907.1479617269},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":15057074.867171818}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":224},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,4,FALSE)","v":87.481111111111105},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,7,FALSE)","v":2160},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,10,FALSE)","v":188959.2},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,11,FALSE)","v":2267510.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1425600},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D169=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D169,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-8206523.9408219168},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V169*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N169* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:N169,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:N169,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D169,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M169:N169,\">0\")-1)<0,0,COUNTIF(MATRIX2!M169:N169,\">0\"))))))","v":2313087.35904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W169*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O169*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:O169,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:O169,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E169,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M169:O169,\">0\")-1)<0,0,COUNTIF(MATRIX2!M169:O169,\">0\"))))))","v":2199018.5407416322},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X169*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P169*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:P169,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:P169,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F169,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M169:P169,\">0\")-1)<0,0,COUNTIF(MATRIX2!M169:P169,\">0\")))))))","v":1650094.9343999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y169*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q169*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:Q169,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:Q169,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G169,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M169:Q169,\">0\")-1)<0,0,COUNTIF(MATRIX2!M169:Q169,\">0\"))))))","v":1773852.0544799997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z169*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R169*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:R169,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:R169,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H169,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M169:R169,\">0\")-1)<0,0,COUNTIF(MATRIX2!M169:R169,\">0\"))))))","v":1906890.9585659998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA169*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S169*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:S169,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M169:S169,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I169,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M169:S169,\">0\")-1)<0,0,COUNTIF(MATRIX2!M169:S169,\">0\"))))))","v":2049907.7804584499},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11892851.627686081}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":225},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,4,FALSE)","v":114.07900175131348},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,7,FALSE)","v":2284},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,10,FALSE)","v":260556.44},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,11,FALSE)","v":3126677.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2603760},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D170=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D170,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11316001.881863013},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V170*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N170* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:N170,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:N170,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D170,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M170:N170,\">0\")-1)<0,0,COUNTIF(MATRIX2!M170:N170,\">0\"))))))","v":3245368.2489359998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W170*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O170*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:O170,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:O170,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E170,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M170:O170,\">0\")-1)<0,0,COUNTIF(MATRIX2!M170:O170,\">0\"))))))","v":3129328.9559999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X170*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P170*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:P170,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:P170,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F170,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M170:P170,\">0\")-1)<0,0,COUNTIF(MATRIX2!M170:P170,\">0\")))))))","v":3364028.6276999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y170*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q170*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:Q170,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:Q170,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G170,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M170:Q170,\">0\")-1)<0,0,COUNTIF(MATRIX2!M170:Q170,\">0\"))))))","v":3616330.7747774995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z170*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R170*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:R170,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:R170,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H170,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M170:R170,\">0\")-1)<0,0,COUNTIF(MATRIX2!M170:R170,\">0\"))))))","v":3887555.582885812},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA170*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S170*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:S170,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M170:S170,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I170,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M170:S170,\">0\")-1)<0,0,COUNTIF(MATRIX2!M170:S170,\">0\"))))))","v":4179122.2516022474},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":21421734.441901557}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":226},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,4,FALSE)","v":94.983040000000003},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,10,FALSE)","v":23745.759999999998},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,11,FALSE)","v":284949.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":285000},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D171=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D171,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1031281.6096438356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V171*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N171* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:N171,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:N171,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D171,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M171:N171,\">0\")-1)<0,0,COUNTIF(MATRIX2!M171:N171,\">0\"))))))","v":316279.27574399998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W171*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O171*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:O171,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:O171,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E171,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M171:O171,\">0\")-1)<0,0,COUNTIF(MATRIX2!M171:O171,\">0\"))))))","v":329294.32679999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X171*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P171*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:P171,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:P171,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F171,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M171:P171,\">0\")-1)<0,0,COUNTIF(MATRIX2!M171:P171,\">0\")))))))","v":353991.40130999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y171*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q171*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:Q171,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:Q171,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G171,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M171:Q171,\">0\")-1)<0,0,COUNTIF(MATRIX2!M171:Q171,\">0\"))))))","v":380540.75640824996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z171*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R171*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:R171,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:R171,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H171,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M171:R171,\">0\")-1)<0,0,COUNTIF(MATRIX2!M171:R171,\">0\"))))))","v":409081.31313886872},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA171*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S171*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:S171,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M171:S171,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I171,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M171:S171,\">0\")-1)<0,0,COUNTIF(MATRIX2!M171:S171,\">0\"))))))","v":439762.41162428382},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2228949.4850254022}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":227},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,4,FALSE)","v":94.983013698630131},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,7,FALSE)","v":146},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,10,FALSE)","v":13867.52},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,11,FALSE)","v":166410.23999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":166440},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D172=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D172,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-602268.29326027387},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V172*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N172* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:N172,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:N172,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D172,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M172:N172,\">0\")-1)<0,0,COUNTIF(MATRIX2!M172:N172,\">0\"))))))","v":190523.08377599998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W172*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O172*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:O172,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:O172,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E172,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M172:O172,\">0\")-1)<0,0,COUNTIF(MATRIX2!M172:O172,\">0\"))))))","v":180909.02554353268},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X172*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P172*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:P172,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:P172,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F172,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M172:P172,\">0\")-1)<0,0,COUNTIF(MATRIX2!M172:P172,\">0\")))))))","v":192307.83359999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y172*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q172*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:Q172,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:Q172,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G172,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M172:Q172,\">0\")-1)<0,0,COUNTIF(MATRIX2!M172:Q172,\">0\"))))))","v":206730.92111999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z172*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R172*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:R172,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:R172,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H172,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M172:R172,\">0\")-1)<0,0,COUNTIF(MATRIX2!M172:R172,\">0\"))))))","v":222235.74020399997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA172*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S172*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:S172,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M172:S172,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I172,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M172:S172,\">0\")-1)<0,0,COUNTIF(MATRIX2!M172:S172,\">0\"))))))","v":238903.42071929996},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1231610.0249628325}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":228},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,4,FALSE)","v":105.47377358490566},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,7,FALSE)","v":159},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,10,FALSE)","v":16770.330000000002},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,11,FALSE)","v":201243.96},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":181260},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D173=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D173,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-728337.72920547938},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V173*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N173* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:N173,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:N173,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D173,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M173:N173,\">0\")-1)<0,0,COUNTIF(MATRIX2!M173:N173,\">0\"))))))","v":230404.20980399998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W173*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O173*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:O173,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:O173,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E173,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M173:O173,\">0\")-1)<0,0,COUNTIF(MATRIX2!M173:O173,\">0\"))))))","v":246532.50449028},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X173*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P173*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:P173,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:P173,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F173,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M173:P173,\">0\")-1)<0,0,COUNTIF(MATRIX2!M173:P173,\">0\")))))))","v":263789.77980459959},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y173*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q173*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:Q173,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:Q173,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G173,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M173:Q173,\">0\")-1)<0,0,COUNTIF(MATRIX2!M173:Q173,\">0\"))))))","v":238315.57937480049},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z173*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R173*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:R173,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:R173,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H173,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M173:R173,\">0\")-1)<0,0,COUNTIF(MATRIX2!M173:R173,\">0\"))))))","v":209469.12373958397},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA173*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S173*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:S173,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M173:S173,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I173,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M173:S173,\">0\")-1)<0,0,COUNTIF(MATRIX2!M173:S173,\">0\"))))))","v":225179.30802005276},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1413690.5052333167}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":229},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,4,FALSE)","v":94.058861788617889},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,7,FALSE)","v":123},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,10,FALSE)","v":11569.24},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,11,FALSE)","v":138830.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":140220},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D174=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D174,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-502453.67802739725},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V174*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N174* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:N174,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:N174,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D174,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M174:N174,\">0\")-1)<0,0,COUNTIF(MATRIX2!M174:N174,\">0\"))))))","v":158947.47451200002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W174*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O174*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:O174,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:O174,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E174,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M174:O174,\">0\")-1)<0,0,COUNTIF(MATRIX2!M174:O174,\">0\"))))))","v":170073.79772784002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X174*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P174*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:P174,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:P174,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F174,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M174:P174,\">0\")-1)<0,0,COUNTIF(MATRIX2!M174:P174,\">0\")))))))","v":165521.39274995937},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y174*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q174*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:Q174,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:Q174,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G174,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M174:Q174,\">0\")-1)<0,0,COUNTIF(MATRIX2!M174:Q174,\">0\"))))))","v":160436.4357},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z174*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R174*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:R174,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:R174,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H174,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M174:R174,\">0\")-1)<0,0,COUNTIF(MATRIX2!M174:R174,\">0\"))))))","v":172469.1683775},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA174*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S174*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:S174,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M174:S174,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I174,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M174:S174,\">0\")-1)<0,0,COUNTIF(MATRIX2!M174:S174,\">0\"))))))","v":185404.3560058125},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1012852.625073112}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":230},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,4,FALSE)","v":117.01112679856115},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,7,FALSE)","v":11120},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,10,FALSE)","v":1301163.73},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,11,FALSE)","v":15613964.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":12676800},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-07-31"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D175=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D175,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-56509719.035506845},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V175*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N175* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:N175,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:N175,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D175,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M175:N175,\">0\")-1)<0,0,COUNTIF(MATRIX2!M175:N175,\">0\"))))))","v":17876428.253724001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W175*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O175*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:O175,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:O175,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E175,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M175:O175,\">0\")-1)<0,0,COUNTIF(MATRIX2!M175:O175,\">0\"))))))","v":19127778.231484681},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X175*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P175*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:P175,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:P175,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F175,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M175:P175,\">0\")-1)<0,0,COUNTIF(MATRIX2!M175:P175,\">0\")))))))","v":16429321.030430045},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y175*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q175*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:Q175,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:Q175,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G175,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M175:Q175,\">0\")-1)<0,0,COUNTIF(MATRIX2!M175:Q175,\">0\"))))))","v":14650564.576128},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z175*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R175*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:R175,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:R175,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H175,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M175:R175,\">0\")-1)<0,0,COUNTIF(MATRIX2!M175:R175,\">0\"))))))","v":15749356.919337599},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA175*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S175*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:S175,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M175:S175,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I175,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M175:S175,\">0\")-1)<0,0,COUNTIF(MATRIX2!M175:S175,\">0\"))))))","v":16930558.688287921},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":100764007.69939226}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":231},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,4,FALSE)","v":73.215701275045532},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,7,FALSE)","v":1098},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,10,FALSE)","v":80390.84},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,11,FALSE)","v":964690.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1251720},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D176=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D176,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3491385.1936438354},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V176*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N176* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:N176,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:N176,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D176,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M176:N176,\">0\")-1)<0,0,COUNTIF(MATRIX2!M176:N176,\">0\"))))))","v":1070757.7542959999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W176*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O176*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:O176,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:O176,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E176,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M176:O176,\">0\")-1)<0,0,COUNTIF(MATRIX2!M176:O176,\">0\"))))))","v":1114819.9737},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X176*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P176*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:P176,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:P176,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F176,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M176:P176,\">0\")-1)<0,0,COUNTIF(MATRIX2!M176:P176,\">0\")))))))","v":1198431.4717274997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y176*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q176*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:Q176,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:Q176,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G176,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M176:Q176,\">0\")-1)<0,0,COUNTIF(MATRIX2!M176:Q176,\">0\"))))))","v":1288313.8321070622},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z176*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R176*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:R176,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:R176,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H176,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M176:R176,\">0\")-1)<0,0,COUNTIF(MATRIX2!M176:R176,\">0\"))))))","v":1384937.3695150921},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA176*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S176*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:S176,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M176:S176,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I176,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M176:S176,\">0\")-1)<0,0,COUNTIF(MATRIX2!M176:S176,\">0\"))))))","v":1488807.6722287238},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7546068.0735743782}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":232},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,4,FALSE)","v":77.484999999999999},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,7,FALSE)","v":7018},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,10,FALSE)","v":543789.73},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,11,FALSE)","v":6525476.7599999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":6737280},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D177=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D177,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-23616862.465643834},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V177*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N177* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:N177,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:N177,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D177,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M177:N177,\">0\")-1)<0,0,COUNTIF(MATRIX2!M177:N177,\">0\"))))))","v":7129232.6417546468},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W177*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O177*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:O177,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:O177,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E177,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M177:O177,\">0\")-1)<0,0,COUNTIF(MATRIX2!M177:O177,\">0\"))))))","v":7541004.0807749992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X177*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P177*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:P177,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:P177,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F177,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M177:P177,\">0\")-1)<0,0,COUNTIF(MATRIX2!M177:P177,\">0\")))))))","v":8106579.3868331239},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y177*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q177*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:Q177,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:Q177,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G177,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M177:Q177,\">0\")-1)<0,0,COUNTIF(MATRIX2!M177:Q177,\">0\"))))))","v":8714572.8408456091},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z177*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R177*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:R177,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:R177,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H177,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M177:R177,\">0\")-1)<0,0,COUNTIF(MATRIX2!M177:R177,\">0\"))))))","v":9368165.8039090298},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA177*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S177*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:S177,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M177:S177,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I177,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M177:S177,\">0\")-1)<0,0,COUNTIF(MATRIX2!M177:S177,\">0\"))))))","v":10070778.239202205},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":50930332.993319616}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":233},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,4,FALSE)","v":78.65168296352013},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,7,FALSE)","v":1063.5999999999999},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,10,FALSE)","v":83653.929999999993},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,11,FALSE)","v":1003847.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1212503.9999999998},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D178=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D178,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3633101.6393424659},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V178*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N178* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:N178,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:N178,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D178,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M178:N178,\">0\")-1)<0,0,COUNTIF(MATRIX2!M178:N178,\">0\"))))))","v":1149304.6134840001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W178*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O178*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:O178,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:O178,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E178,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M178:O178,\">0\")-1)<0,0,COUNTIF(MATRIX2!M178:O178,\">0\"))))))","v":1229755.9364278801},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X178*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P178*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:P178,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:P178,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F178,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M178:P178,\">0\")-1)<0,0,COUNTIF(MATRIX2!M178:P178,\">0\")))))))","v":1296059.5472468073},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y178*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q178*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:Q178,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:Q178,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G178,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M178:Q178,\">0\")-1)<0,0,COUNTIF(MATRIX2!M178:Q178,\">0\"))))))","v":1160070.8742749998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z178*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R178*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:R178,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:R178,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H178,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M178:R178,\">0\")-1)<0,0,COUNTIF(MATRIX2!M178:R178,\">0\"))))))","v":1247076.1898456248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA178*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S178*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:S178,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M178:S178,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I178,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M178:S178,\">0\")-1)<0,0,COUNTIF(MATRIX2!M178:S178,\">0\"))))))","v":1340606.9040840468},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7422874.0653633587}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":234},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,4,FALSE)","v":141.09573770491804},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,7,FALSE)","v":366},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,10,FALSE)","v":51641.04},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,11,FALSE)","v":619692.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":417240},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D179=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D179,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2242777.4413150684},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V179*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N179* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:N179,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:N179,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D179,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M179:N179,\">0\")-1)<0,0,COUNTIF(MATRIX2!M179:N179,\">0\"))))))","v":593939.52669580281},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W179*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O179*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:O179,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:O179,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E179,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M179:O179,\">0\")-1)<0,0,COUNTIF(MATRIX2!M179:O179,\">0\"))))))","v":501459.89399999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X179*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P179*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:P179,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:P179,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F179,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M179:P179,\">0\")-1)<0,0,COUNTIF(MATRIX2!M179:P179,\">0\")))))))","v":539069.38604999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y179*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q179*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:Q179,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:Q179,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G179,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M179:Q179,\">0\")-1)<0,0,COUNTIF(MATRIX2!M179:Q179,\">0\"))))))","v":579499.59000375005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z179*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R179*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:R179,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:R179,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H179,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M179:R179,\">0\")-1)<0,0,COUNTIF(MATRIX2!M179:R179,\">0\"))))))","v":622962.05925403128},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA179*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S179*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:S179,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M179:S179,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I179,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M179:S179,\">0\")-1)<0,0,COUNTIF(MATRIX2!M179:S179,\">0\"))))))","v":669684.21369808353},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3506614.669701667}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":235},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,4,FALSE)","v":91.20774956864679},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,7,FALSE)","v":4057},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,10,FALSE)","v":370029.84},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,11,FALSE)","v":4440358.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4624980},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D180=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D180,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-16070446.640219178},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V180*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N180* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:N180,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:N180,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D180,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M180:N180,\">0\")-1)<0,0,COUNTIF(MATRIX2!M180:N180,\">0\"))))))","v":4928575.4508960005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W180*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O180*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:O180,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:O180,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E180,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M180:O180,\">0\")-1)<0,0,COUNTIF(MATRIX2!M180:O180,\">0\"))))))","v":5131388.8061999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X180*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P180*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:P180,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:P180,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F180,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M180:P180,\">0\")-1)<0,0,COUNTIF(MATRIX2!M180:P180,\">0\")))))))","v":5516242.9666649997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y180*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q180*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:Q180,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:Q180,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G180,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M180:Q180,\">0\")-1)<0,0,COUNTIF(MATRIX2!M180:Q180,\">0\"))))))","v":5929961.1891648741},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z180*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R180*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:R180,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:R180,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H180,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M180:R180,\">0\")-1)<0,0,COUNTIF(MATRIX2!M180:R180,\">0\"))))))","v":6374708.2783522401},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA180*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S180*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:S180,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M180:S180,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I180,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M180:S180,\">0\")-1)<0,0,COUNTIF(MATRIX2!M180:S180,\">0\"))))))","v":6852811.3992286576},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":34733688.09050677}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":236},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,4,FALSE)","v":118.82515768056969},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,7,FALSE)","v":6881},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,10,FALSE)","v":817635.91},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,11,FALSE)","v":9811630.9199999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":7844340},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D181=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D181,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-35510039.576219179},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V181*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N181* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:N181,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:N181,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D181,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M181:N181,\">0\")-1)<0,0,COUNTIF(MATRIX2!M181:N181,\">0\"))))))","v":10001654.180153999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W181*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O181*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:O181,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:O181,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E181,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M181:O181,\">0\")-1)<0,0,COUNTIF(MATRIX2!M181:O181,\">0\"))))))","v":9427720.0289999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X181*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P181*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:P181,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:P181,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F181,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M181:P181,\">0\")-1)<0,0,COUNTIF(MATRIX2!M181:P181,\">0\")))))))","v":10134799.031174999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y181*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q181*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:Q181,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:Q181,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G181,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M181:Q181,\">0\")-1)<0,0,COUNTIF(MATRIX2!M181:Q181,\">0\"))))))","v":10894908.958513124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z181*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R181*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:R181,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:R181,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H181,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M181:R181,\">0\")-1)<0,0,COUNTIF(MATRIX2!M181:R181,\">0\"))))))","v":11712027.130401609},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA181*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S181*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:S181,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M181:S181,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I181,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M181:S181,\">0\")-1)<0,0,COUNTIF(MATRIX2!M181:S181,\">0\"))))))","v":12590429.165181728},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":64761538.494425461}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":237},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,4,FALSE)","v":234.42138875000001},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,7,FALSE)","v":8000},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,10,FALSE)","v":1875371.11},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,11,FALSE)","v":22504453.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":7200000},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D182=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D182,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-81447624.207452059},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V182*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N182* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:N182,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:N182,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D182,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M182:N182,\">0\")-1)<0,0,COUNTIF(MATRIX2!M182:N182,\">0\"))))))","v":22956792.831732001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W182*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O182*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:O182,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:O182,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E182,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M182:O182,\">0\")-1)<0,0,COUNTIF(MATRIX2!M182:O182,\">0\"))))))","v":14073971.741444858},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X182*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P182*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:P182,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:P182,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F182,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M182:P182,\">0\")-1)<0,0,COUNTIF(MATRIX2!M182:P182,\">0\")))))))","v":8333812.7999999989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y182*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q182*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:Q182,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:Q182,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G182,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M182:Q182,\">0\")-1)<0,0,COUNTIF(MATRIX2!M182:Q182,\">0\"))))))","v":8958848.7599999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z182*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R182*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:R182,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:R182,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H182,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M182:R182,\">0\")-1)<0,0,COUNTIF(MATRIX2!M182:R182,\">0\"))))))","v":9630762.4169999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA182*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S182*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:S182,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M182:S182,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I182,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M182:S182,\">0\")-1)<0,0,COUNTIF(MATRIX2!M182:S182,\">0\"))))))","v":10353069.598274998},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":74307258.148451865}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":238},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,4,FALSE)","v":102.58059010152284},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,7,FALSE)","v":1576},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,10,FALSE)","v":161667.01},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,11,FALSE)","v":1940004.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1040160},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D183=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D183,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7021220.3904657541},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V183*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N183* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:N183,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:N183,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D183,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M183:N183,\">0\")-1)<0,0,COUNTIF(MATRIX2!M183:N183,\">0\"))))))","v":1709846.3580564167},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W183*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O183*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:O183,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:O183,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E183,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M183:O183,\">0\")-1)<0,0,COUNTIF(MATRIX2!M183:O183,\">0\"))))))","v":1250116.2960000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X183*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P183*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:P183,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:P183,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F183,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M183:P183,\">0\")-1)<0,0,COUNTIF(MATRIX2!M183:P183,\">0\")))))))","v":1343875.0182},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y183*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q183*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:Q183,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:Q183,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G183,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M183:Q183,\">0\")-1)<0,0,COUNTIF(MATRIX2!M183:Q183,\">0\"))))))","v":1444665.644565},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z183*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R183*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:R183,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:R183,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H183,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M183:R183,\">0\")-1)<0,0,COUNTIF(MATRIX2!M183:R183,\">0\"))))))","v":1553015.5679073751},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA183*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S183*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:S183,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M183:S183,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I183,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M183:S183,\">0\")-1)<0,0,COUNTIF(MATRIX2!M183:S183,\">0\"))))))","v":1669491.7355004279},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8971010.62022922}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":239},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,4,FALSE)","v":134.27470588235295},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,7,FALSE)","v":765},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,10,FALSE)","v":102720.15},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,11,FALSE)","v":1232641.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":872100},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D184=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D184,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4461150.1857534247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V184*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N184* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:N184,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:N184,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D184,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M184:N184,\">0\")-1)<0,0,COUNTIF(MATRIX2!M184:N184,\">0\"))))))","v":1116212.8500900001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W184*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O184*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:O184,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:O184,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E184,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M184:O184,\">0\")-1)<0,0,COUNTIF(MATRIX2!M184:O184,\">0\"))))))","v":1048133.3849999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X184*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P184*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:P184,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:P184,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F184,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M184:P184,\">0\")-1)<0,0,COUNTIF(MATRIX2!M184:P184,\">0\")))))))","v":1126743.3888749999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y184*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q184*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:Q184,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:Q184,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G184,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M184:Q184,\">0\")-1)<0,0,COUNTIF(MATRIX2!M184:Q184,\">0\"))))))","v":1211249.1430406249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z184*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R184*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:R184,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:R184,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H184,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M184:R184,\">0\")-1)<0,0,COUNTIF(MATRIX2!M184:R184,\">0\"))))))","v":1302092.8287686717},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA184*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S184*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:S184,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M184:S184,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I184,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M184:S184,\">0\")-1)<0,0,COUNTIF(MATRIX2!M184:S184,\">0\"))))))","v":1399749.7909263219},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7204181.3867006171}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":240},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,4,FALSE)","v":89.417826086956524},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,7,FALSE)","v":4600},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,10,FALSE)","v":411322},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,11,FALSE)","v":4935864},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4416000},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D185=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D185,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-17863770.805479452},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V185*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N185* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:N185,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:N185,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D185,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M185:N185,\">0\")-1)<0,0,COUNTIF(MATRIX2!M185:N185,\">0\"))))))","v":5651070.6935999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W185*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O185*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:O185,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:O185,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E185,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M185:O185,\">0\")-1)<0,0,COUNTIF(MATRIX2!M185:O185,\">0\"))))))","v":5283923.1727718469},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X185*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P185*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:P185,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:P185,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F185,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M185:P185,\">0\")-1)<0,0,COUNTIF(MATRIX2!M185:P185,\">0\")))))))","v":5111405.1840000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y185*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q185*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:Q185,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:Q185,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G185,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M185:Q185,\">0\")-1)<0,0,COUNTIF(MATRIX2!M185:Q185,\">0\"))))))","v":5494760.5728000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z185*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R185*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:R185,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:R185,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H185,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M185:R185,\">0\")-1)<0,0,COUNTIF(MATRIX2!M185:R185,\">0\"))))))","v":5906867.6157600004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA185*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S185*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:S185,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M185:S185,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I185,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M185:S185,\">0\")-1)<0,0,COUNTIF(MATRIX2!M185:S185,\">0\"))))))","v":6349882.6869419999},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":33797909.925873846}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":241},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,4,FALSE)","v":107.21255376772342},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,7,FALSE)","v":627.70000000000005},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,10,FALSE)","v":67297.320000000007},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,11,FALSE)","v":807567.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":715578.00000000012},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D186=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D186,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2922731.8264109585},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V186*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N186* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:N186,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:N186,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D186,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M186:N186,\">0\")-1)<0,0,COUNTIF(MATRIX2!M186:N186,\">0\"))))))","v":862300.31200799998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W186*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O186*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:O186,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:O186,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E186,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M186:O186,\">0\")-1)<0,0,COUNTIF(MATRIX2!M186:O186,\">0\"))))))","v":860017.41930000007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X186*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P186*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:P186,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:P186,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F186,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M186:P186,\">0\")-1)<0,0,COUNTIF(MATRIX2!M186:P186,\">0\")))))))","v":924518.72574750008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y186*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q186*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:Q186,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:Q186,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G186,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M186:Q186,\">0\")-1)<0,0,COUNTIF(MATRIX2!M186:Q186,\">0\"))))))","v":993857.6301785626},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z186*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R186*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:R186,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:R186,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H186,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M186:R186,\">0\")-1)<0,0,COUNTIF(MATRIX2!M186:R186,\">0\"))))))","v":1068396.9524419548},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA186*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S186*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:S186,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M186:S186,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I186,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M186:S186,\">0\")-1)<0,0,COUNTIF(MATRIX2!M186:S186,\">0\"))))))","v":1148526.7238751012},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5857617.7635511197}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":242},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,4,FALSE)","v":143.72895604395603},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,7,FALSE)","v":364},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,10,FALSE)","v":52317.34},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,11,FALSE)","v":627808.07999999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":414960},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D187=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D187,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2272149.2429589038},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V187*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N187* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:N187,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:N187,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D187,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M187:N187,\">0\")-1)<0,0,COUNTIF(MATRIX2!M187:N187,\">0\"))))))","v":732275.34451199998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W187*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O187*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:O187,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:O187,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E187,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M187:O187,\">0\")-1)<0,0,COUNTIF(MATRIX2!M187:O187,\">0\"))))))","v":790857.37207296002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X187*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P187*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:P187,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:P187,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F187,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M187:P187,\">0\")-1)<0,0,COUNTIF(MATRIX2!M187:P187,\">0\")))))))","v":613229.19084340858},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y187*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q187*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:Q187,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:Q187,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G187,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M187:Q187,\">0\")-1)<0,0,COUNTIF(MATRIX2!M187:Q187,\">0\"))))))","v":479568.84044159995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z187*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R187*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:R187,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:R187,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H187,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M187:R187,\">0\")-1)<0,0,COUNTIF(MATRIX2!M187:R187,\">0\"))))))","v":515536.50347471994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA187*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S187*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:S187,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M187:S187,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I187,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M187:S187,\">0\")-1)<0,0,COUNTIF(MATRIX2!M187:S187,\">0\"))))))","v":554201.74123532395},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3685668.9925800124}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":243},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,4,FALSE)","v":96.563923076923075},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,7,FALSE)","v":390},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,10,FALSE)","v":37659.93},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,11,FALSE)","v":451919.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":444600},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D188=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D188,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1635575.9187945204},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V188*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N188* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:N188,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:N188,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D188,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M188:N188,\">0\")-1)<0,0,COUNTIF(MATRIX2!M188:N188,\">0\"))))))","v":517402.24628399999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W188*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O188*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:O188,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:O188,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E188,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M188:O188,\">0\")-1)<0,0,COUNTIF(MATRIX2!M188:O188,\">0\"))))))","v":509392.31030909612},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X188*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P188*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:P188,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:P188,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F188,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M188:P188,\">0\")-1)<0,0,COUNTIF(MATRIX2!M188:P188,\">0\")))))))","v":514612.94040000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y188*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q188*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:Q188,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:Q188,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G188,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M188:Q188,\">0\")-1)<0,0,COUNTIF(MATRIX2!M188:Q188,\">0\"))))))","v":553208.91093000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z188*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R188*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:R188,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:R188,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H188,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M188:R188,\">0\")-1)<0,0,COUNTIF(MATRIX2!M188:R188,\">0\"))))))","v":594699.57924975001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA188*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S188*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:S188,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M188:S188,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I188,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M188:S188,\">0\")-1)<0,0,COUNTIF(MATRIX2!M188:S188,\">0\"))))))","v":639302.04769348132},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3328618.0348663274}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":244},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,4,FALSE)","v":136.31355848434927},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,7,FALSE)","v":607},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,10,FALSE)","v":82742.33},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,11,FALSE)","v":992907.96},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":691980},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D189=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D189,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3593510.7264657533},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V189*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N189* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:N189,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:N189,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D189,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M189:N189,\">0\")-1)<0,0,COUNTIF(MATRIX2!M189:N189,\">0\"))))))","v":923369.46425288229},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W189*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O189*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:O189,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:O189,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E189,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M189:O189,\">0\")-1)<0,0,COUNTIF(MATRIX2!M189:O189,\">0\"))))))","v":831656.16300000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X189*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P189*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:P189,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:P189,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F189,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M189:P189,\">0\")-1)<0,0,COUNTIF(MATRIX2!M189:P189,\">0\")))))))","v":894030.37522499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y189*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q189*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:Q189,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:Q189,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G189,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M189:Q189,\">0\")-1)<0,0,COUNTIF(MATRIX2!M189:Q189,\">0\"))))))","v":961082.65336687502},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z189*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R189*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:R189,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:R189,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H189,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M189:R189,\">0\")-1)<0,0,COUNTIF(MATRIX2!M189:R189,\">0\"))))))","v":1033163.8523693907},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA189*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S189*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:S189,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M189:S189,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I189,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M189:S189,\">0\")-1)<0,0,COUNTIF(MATRIX2!M189:S189,\">0\"))))))","v":1110651.1412970948},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5753953.6495112423}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":245},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,4,FALSE)","v":98.09961538461539},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,7,FALSE)","v":650},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,10,FALSE)","v":63764.75},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,11,FALSE)","v":765177},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":741000},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D190=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D190,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2769311.8273972603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V190*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N190* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:N190,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:N190,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D190,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M190:N190,\">0\")-1)<0,0,COUNTIF(MATRIX2!M190:N190,\">0\"))))))","v":844619.03878397262},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W190*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O190*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:O190,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:O190,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E190,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M190:O190,\">0\")-1)<0,0,COUNTIF(MATRIX2!M190:O190,\">0\"))))))","v":884257.67062499991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X190*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P190*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:P190,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:P190,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F190,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M190:P190,\">0\")-1)<0,0,COUNTIF(MATRIX2!M190:P190,\">0\")))))))","v":950576.99592187488},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y190*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q190*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:Q190,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:Q190,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G190,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M190:Q190,\">0\")-1)<0,0,COUNTIF(MATRIX2!M190:Q190,\">0\"))))))","v":1021870.2706160155},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z190*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R190*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:R190,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:R190,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H190,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M190:R190,\">0\")-1)<0,0,COUNTIF(MATRIX2!M190:R190,\">0\"))))))","v":1098510.5409122168},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA190*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S190*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:S190,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M190:S190,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I190,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M190:S190,\">0\")-1)<0,0,COUNTIF(MATRIX2!M190:S190,\">0\"))))))","v":1180898.8314806328},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5980733.3483397122}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":246},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,4,FALSE)","v":82.9},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,10,FALSE)","v":41450},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,11,FALSE)","v":497400},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":660000},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D191=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D191,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1800179.1780821916},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V191*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N191* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:N191,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:N191,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D191,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M191:N191,\">0\")-1)<0,0,COUNTIF(MATRIX2!M191:N191,\">0\"))))))","v":549040.95378082199},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W191*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O191*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:O191,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:O191,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E191,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M191:O191,\">0\")-1)<0,0,COUNTIF(MATRIX2!M191:O191,\">0\"))))))","v":574807.875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X191*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P191*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:P191,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:P191,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F191,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M191:P191,\">0\")-1)<0,0,COUNTIF(MATRIX2!M191:P191,\">0\")))))))","v":617918.46562499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y191*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q191*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:Q191,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:Q191,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G191,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M191:Q191,\">0\")-1)<0,0,COUNTIF(MATRIX2!M191:Q191,\">0\"))))))","v":664262.35054687492},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z191*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R191*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:R191,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:R191,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H191,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M191:R191,\">0\")-1)<0,0,COUNTIF(MATRIX2!M191:R191,\">0\"))))))","v":714082.02683789062},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA191*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S191*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:S191,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M191:S191,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I191,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M191:S191,\">0\")-1)<0,0,COUNTIF(MATRIX2!M191:S191,\">0\"))))))","v":767638.17885073228},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3887749.8506413195}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":247},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,4,FALSE)","v":128.07784378437844},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,7,FALSE)","v":909},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,10,FALSE)","v":116422.76},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,11,FALSE)","v":1397073.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":599940},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D192=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D192,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5056256.4151232876},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V192*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N192* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:N192,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:N192,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D192,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M192:N192,\">0\")-1)<0,0,COUNTIF(MATRIX2!M192:N192,\">0\"))))))","v":1599509.0150880001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W192*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O192*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:O192,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:O192,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E192,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M192:O192,\">0\")-1)<0,0,COUNTIF(MATRIX2!M192:O192,\">0\"))))))","v":1711474.6461441603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X192*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P192*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:P192,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:P192,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F192,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M192:P192,\">0\")-1)<0,0,COUNTIF(MATRIX2!M192:P192,\">0\")))))))","v":1831277.8713742513},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y192*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q192*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:Q192,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:Q192,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G192,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M192:Q192,\">0\")-1)<0,0,COUNTIF(MATRIX2!M192:Q192,\">0\"))))))","v":1186955.7559280393},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z192*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R192*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:R192,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:R192,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H192,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M192:R192,\">0\")-1)<0,0,COUNTIF(MATRIX2!M192:R192,\">0\"))))))","v":693307.43736249593},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA192*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S192*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:S192,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M192:S192,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I192,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M192:S192,\">0\")-1)<0,0,COUNTIF(MATRIX2!M192:S192,\">0\"))))))","v":745305.49516468309},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7767830.2210616302}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":248},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,4,FALSE)","v":129.95260407440213},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,7,FALSE)","v":1129},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,10,FALSE)","v":146716.49},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,11,FALSE)","v":1760597.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1287060},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D193=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D193,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6371917.2588493144},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V193*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N193* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:N193,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:N193,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D193,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M193:N193,\">0\")-1)<0,0,COUNTIF(MATRIX2!M193:N193,\">0\"))))))","v":2015708.512812},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W193*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O193*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:O193,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:O193,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E193,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M193:O193,\">0\")-1)<0,0,COUNTIF(MATRIX2!M193:O193,\">0\"))))))","v":1701598.3867440317},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X193*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P193*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:P193,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:P193,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F193,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M193:P193,\">0\")-1)<0,0,COUNTIF(MATRIX2!M193:P193,\">0\")))))))","v":1489738.4864399999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y193*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q193*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:Q193,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:Q193,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G193,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M193:Q193,\">0\")-1)<0,0,COUNTIF(MATRIX2!M193:Q193,\">0\"))))))","v":1601468.872923},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z193*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R193*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:R193,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:R193,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H193,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M193:R193,\">0\")-1)<0,0,COUNTIF(MATRIX2!M193:R193,\">0\"))))))","v":1721579.038392225},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA193*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S193*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:S193,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M193:S193,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I193,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M193:S193,\">0\")-1)<0,0,COUNTIF(MATRIX2!M193:S193,\">0\"))))))","v":1850697.4662716419},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10380790.763582898}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":249},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,4,FALSE)","v":94.983041666666665},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,10,FALSE)","v":22795.93},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,11,FALSE)","v":273551.15999999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":273600},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D194=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D194,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-990030.36263013689},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V194*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N194* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:N194,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:N194,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D194,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M194:N194,\">0\")-1)<0,0,COUNTIF(MATRIX2!M194:N194,\">0\"))))))","v":301951.72857710131},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W194*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O194*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:O194,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:O194,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E194,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M194:O194,\">0\")-1)<0,0,COUNTIF(MATRIX2!M194:O194,\">0\"))))))","v":316122.55927499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X194*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P194*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:P194,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:P194,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F194,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M194:P194,\">0\")-1)<0,0,COUNTIF(MATRIX2!M194:P194,\">0\")))))))","v":339831.75122062495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y194*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q194*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:Q194,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:Q194,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G194,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M194:Q194,\">0\")-1)<0,0,COUNTIF(MATRIX2!M194:Q194,\">0\"))))))","v":365319.13256217178},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z194*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R194*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:R194,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:R194,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H194,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M194:R194,\">0\")-1)<0,0,COUNTIF(MATRIX2!M194:R194,\">0\"))))))","v":392718.06750433467},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA194*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S194*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:S194,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M194:S194,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I194,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M194:S194,\">0\")-1)<0,0,COUNTIF(MATRIX2!M194:S194,\">0\"))))))","v":422171.92256715975},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2138115.1617063927}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":250},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,4,FALSE)","v":69.792930693600766},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,7,FALSE)","v":1117.79},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,10,FALSE)","v":78013.84},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,11,FALSE)","v":936166.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1274280.6000000001},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-30"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D195=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D195,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3388151.7580273971},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V195*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N195* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:N195,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:N195,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D195,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M195:N195,\">0\")-1)<0,0,COUNTIF(MATRIX2!M195:N195,\">0\"))))))","v":1049854.4734809864},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W195*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O195*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:O195,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:O195,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E195,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M195:O195,\">0\")-1)<0,0,COUNTIF(MATRIX2!M195:O195,\">0\"))))))","v":1081856.9261999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X195*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P195*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:P195,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:P195,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F195,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M195:P195,\">0\")-1)<0,0,COUNTIF(MATRIX2!M195:P195,\">0\")))))))","v":1162996.1956649998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y195*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q195*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:Q195,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:Q195,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G195,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M195:Q195,\">0\")-1)<0,0,COUNTIF(MATRIX2!M195:Q195,\">0\"))))))","v":1250220.9103398749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z195*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R195*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:R195,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:R195,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H195,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M195:R195,\">0\")-1)<0,0,COUNTIF(MATRIX2!M195:R195,\">0\"))))))","v":1343987.4786153655},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA195*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S195*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:S195,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M195:S195,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I195,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M195:S195,\">0\")-1)<0,0,COUNTIF(MATRIX2!M195:S195,\">0\"))))))","v":1444786.5395115176},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7333702.5238127438}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":251},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,4,FALSE)","v":104.28910569105692},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,10,FALSE)","v":25655.119999999999},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,11,FALSE)","v":307861.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":280440},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D196=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D196,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1114205.3759999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V196*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N196* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:N196,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:N196,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D196,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M196:N196,\">0\")-1)<0,0,COUNTIF(MATRIX2!M196:N196,\">0\"))))))","v":352470.56265600002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W196*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O196*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:O196,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:O196,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E196,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M196:O196,\">0\")-1)<0,0,COUNTIF(MATRIX2!M196:O196,\">0\"))))))","v":377143.50204192003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X196*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P196*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:P196,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:P196,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F196,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M196:P196,\">0\")-1)<0,0,COUNTIF(MATRIX2!M196:P196,\">0\")))))))","v":352238.32825469336},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y196*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q196*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:Q196,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:Q196,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G196,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M196:Q196,\">0\")-1)<0,0,COUNTIF(MATRIX2!M196:Q196,\">0\"))))))","v":324104.2163424},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z196*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R196*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:R196,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:R196,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H196,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M196:R196,\">0\")-1)<0,0,COUNTIF(MATRIX2!M196:R196,\">0\"))))))","v":348412.03256808},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA196*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S196*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:S196,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M196:S196,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I196,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M196:S196,\">0\")-1)<0,0,COUNTIF(MATRIX2!M196:S196,\">0\"))))))","v":374542.93501068599},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2128911.5768737798}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":252},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,4,FALSE)","v":103.45349593495935},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,7,FALSE)","v":123},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,10,FALSE)","v":12724.78},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,11,FALSE)","v":152697.35999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":140220},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D197=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D197,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-552638.93852054793},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V197*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N197* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:N197,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:N197,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D197,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M197:N197,\">0\")-1)<0,0,COUNTIF(MATRIX2!M197:N197,\">0\"))))))","v":171780.68494609316},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W197*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O197*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:O197,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:O197,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E197,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M197:O197,\">0\")-1)<0,0,COUNTIF(MATRIX2!M197:O197,\">0\"))))))","v":168523.40700000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X197*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P197*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:P197,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:P197,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F197,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M197:P197,\">0\")-1)<0,0,COUNTIF(MATRIX2!M197:P197,\">0\")))))))","v":181162.66252499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y197*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q197*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:Q197,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:Q197,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G197,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M197:Q197,\">0\")-1)<0,0,COUNTIF(MATRIX2!M197:Q197,\">0\"))))))","v":194749.862214375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z197*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R197*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:R197,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:R197,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H197,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M197:R197,\">0\")-1)<0,0,COUNTIF(MATRIX2!M197:R197,\">0\"))))))","v":209356.10188045312},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA197*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S197*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:S197,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M197:S197,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I197,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M197:S197,\">0\")-1)<0,0,COUNTIF(MATRIX2!M197:S197,\">0\"))))))","v":225057.8095214871},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1150630.5280874083}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":253},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,4,FALSE)","v":86.633499999999998},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,10,FALSE)","v":10396.02},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,11,FALSE)","v":124752.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":136800},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D198=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D198,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-451500.57271232875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V198*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N198* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:N198,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:N198,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D198,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M198:N198,\">0\")-1)<0,0,COUNTIF(MATRIX2!M198:N198,\">0\"))))))","v":142828.839576},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W198*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O198*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:O198,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:O198,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E198,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M198:O198,\">0\")-1)<0,0,COUNTIF(MATRIX2!M198:O198,\">0\"))))))","v":152826.85834632002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X198*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P198*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:P198,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:P198,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F198,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M198:P198,\">0\")-1)<0,0,COUNTIF(MATRIX2!M198:P198,\">0\")))))))","v":158568.33035801558},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y198*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q198*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:Q198,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:Q198,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G198,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M198:Q198,\">0\")-1)<0,0,COUNTIF(MATRIX2!M198:Q198,\">0\"))))))","v":144166.80734999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z198*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R198*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:R198,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:R198,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H198,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M198:R198,\">0\")-1)<0,0,COUNTIF(MATRIX2!M198:R198,\">0\"))))))","v":154979.31790124997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA198*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S198*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:S198,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M198:S198,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I198,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M198:S198,\">0\")-1)<0,0,COUNTIF(MATRIX2!M198:S198,\">0\"))))))","v":166602.76674384373},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":919972.92027542926}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":254},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,4,FALSE)","v":94.983016528925617},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,10,FALSE)","v":22985.89},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,11,FALSE)","v":275830.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":275880},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D199=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D199,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-998280.35145205469},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V199*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N199* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:N199,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:N199,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D199,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M199:N199,\">0\")-1)<0,0,COUNTIF(MATRIX2!M199:N199,\">0\"))))))","v":315798.54553200002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W199*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O199*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:O199,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:O199,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E199,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M199:O199,\">0\")-1)<0,0,COUNTIF(MATRIX2!M199:O199,\">0\"))))))","v":337904.44371924002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X199*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P199*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:P199,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:P199,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F199,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M199:P199,\">0\")-1)<0,0,COUNTIF(MATRIX2!M199:P199,\">0\")))))))","v":361557.7547795868},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y199*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q199*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:Q199,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:Q199,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G199,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M199:Q199,\">0\")-1)<0,0,COUNTIF(MATRIX2!M199:Q199,\">0\"))))))","v":296394.2154977888},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z199*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R199*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:R199,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:R199,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H199,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M199:R199,\">0\")-1)<0,0,COUNTIF(MATRIX2!M199:R199,\">0\"))))))","v":318756.82957499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA199*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S199*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:S199,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M199:S199,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I199,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M199:S199,\">0\")-1)<0,0,COUNTIF(MATRIX2!M199:S199,\">0\"))))))","v":342663.59179312497},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1973075.3808967406}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":255},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,4,FALSE)","v":94.010182481751826},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,7,FALSE)","v":548},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,10,FALSE)","v":51517.58},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,11,FALSE)","v":618210.96},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":624720},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-04-30"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D200=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D200,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2237415.5566027397},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V200*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N200* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:N200,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:N200,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D200,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M200:N200,\">0\")-1)<0,0,COUNTIF(MATRIX2!M200:N200,\">0\"))))))","v":707789.72810399998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W200*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O200*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:O200,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:O200,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E200,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M200:O200,\">0\")-1)<0,0,COUNTIF(MATRIX2!M200:O200,\">0\"))))))","v":757335.00907128002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X200*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P200*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:P200,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:P200,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F200,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M200:P200,\">0\")-1)<0,0,COUNTIF(MATRIX2!M200:P200,\">0\")))))))","v":810348.45970626955},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y200*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q200*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:Q200,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:Q200,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G200,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M200:Q200,\">0\")-1)<0,0,COUNTIF(MATRIX2!M200:Q200,\">0\"))))))","v":867072.85188570851},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z200*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R200*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:R200,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:R200,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H200,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M200:R200,\">0\")-1)<0,0,COUNTIF(MATRIX2!M200:R200,\">0\"))))))","v":927767.95151770802},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA200*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S200*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:S200,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M200:S200,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I200,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M200:S200,\">0\")-1)<0,0,COUNTIF(MATRIX2!M200:S200,\">0\"))))))","v":992711.70812394773},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5063025.7084089136}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":264},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,4,FALSE)","v":89.683000977517111},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,7,FALSE)","v":2046},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,10,FALSE)","v":183491.42},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,11,FALSE)","v":2201897.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2700720},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D201=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D201,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7969057.5064109592},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V201*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N201* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:N201,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:N201,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D201,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M201:N201,\">0\")-1)<0,0,COUNTIF(MATRIX2!M201:N201,\">0\"))))))","v":2520951.9210959999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W201*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O201*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:O201,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:O201,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E201,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M201:O201,\">0\")-1)<0,0,COUNTIF(MATRIX2!M201:O201,\">0\"))))))","v":2502359.0331154019},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X201*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P201*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:P201,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:P201,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F201,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M201:P201,\">0\")-1)<0,0,COUNTIF(MATRIX2!M201:P201,\">0\")))))))","v":2544567.2668499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y201*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q201*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:Q201,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:Q201,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G201,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M201:Q201,\">0\")-1)<0,0,COUNTIF(MATRIX2!M201:Q201,\">0\"))))))","v":2735409.8118637498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z201*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R201*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:R201,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:R201,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H201,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M201:R201,\">0\")-1)<0,0,COUNTIF(MATRIX2!M201:R201,\">0\"))))))","v":2940565.547753531},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA201*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S201*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:S201,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M201:S201,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I201,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M201:S201,\">0\")-1)<0,0,COUNTIF(MATRIX2!M201:S201,\">0\"))))))","v":3161107.9638350457},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":16404961.544513728}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":265},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,4,FALSE)","v":146.13042284866469},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,7,FALSE)","v":1348},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,10,FALSE)","v":196983.81},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,11,FALSE)","v":2363805.7200000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1536720},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D202=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D202,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-8555033.8523835614},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V202*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N202* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:N202,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:N202,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D202,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M202:N202,\">0\")-1)<0,0,COUNTIF(MATRIX2!M202:N202,\">0\"))))))","v":1800634.2760801478},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W202*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O202*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:O202,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:O202,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E202,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M202:O202,\">0\")-1)<0,0,COUNTIF(MATRIX2!M202:O202,\">0\"))))))","v":1846906.9319999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X202*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P202*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:P202,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:P202,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F202,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M202:P202,\">0\")-1)<0,0,COUNTIF(MATRIX2!M202:P202,\">0\")))))))","v":1985424.9518999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y202*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q202*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:Q202,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:Q202,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G202,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M202:Q202,\">0\")-1)<0,0,COUNTIF(MATRIX2!M202:Q202,\">0\"))))))","v":2134331.8232924999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z202*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R202*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:R202,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:R202,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H202,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M202:R202,\">0\")-1)<0,0,COUNTIF(MATRIX2!M202:R202,\">0\"))))))","v":2294406.7100394373},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA202*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S202*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:S202,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M202:S202,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I202,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M202:S202,\">0\")-1)<0,0,COUNTIF(MATRIX2!M202:S202,\">0\"))))))","v":2466487.2132923948},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":12528191.90660448}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":266},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,4,FALSE)","v":104.1146875},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,7,FALSE)","v":3712},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,10,FALSE)","v":386473.72},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,11,FALSE)","v":4637684.6399999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2449920},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-02-28"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D203=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D203,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-16784606.601205479},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V203*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N203* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:N203,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:N203,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D203,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M203:N203,\">0\")-1)<0,0,COUNTIF(MATRIX2!M203:N203,\">0\"))))))","v":5309685.1443360001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W203*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O203*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:O203,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:O203,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E203,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M203:O203,\">0\")-1)<0,0,COUNTIF(MATRIX2!M203:O203,\">0\"))))))","v":5681363.1044395203},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X203*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P203*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:P203,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:P203,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F203,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M203:P203,\">0\")-1)<0,0,COUNTIF(MATRIX2!M203:P203,\">0\")))))))","v":5791169.7765413662},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y203*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q203*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:Q203,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:Q203,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G203,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M203:Q203,\">0\")-1)<0,0,COUNTIF(MATRIX2!M203:Q203,\">0\"))))))","v":2831369.9960831995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z203*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R203*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:R203,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:R203,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H203,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M203:R203,\">0\")-1)<0,0,COUNTIF(MATRIX2!M203:R203,\">0\"))))))","v":3043722.7457894394},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA203*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S203*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:S203,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M203:S203,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I203,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M203:S203,\">0\")-1)<0,0,COUNTIF(MATRIX2!M203:S203,\">0\"))))))","v":3272001.9517236478},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":25929312.718913171}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":267},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,4,FALSE)","v":92.64549475416581},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,7,FALSE)","v":972.2},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,10,FALSE)","v":90069.95},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,11,FALSE)","v":1080839.3999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1108308},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D204=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D204,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3911750.2668493148},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V204*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N204* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:N204,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:N204,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D204,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M204:N204,\">0\")-1)<0,0,COUNTIF(MATRIX2!M204:N204,\">0\"))))))","v":1237453.0290599999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W204*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O204*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:O204,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:O204,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E204,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M204:O204,\">0\")-1)<0,0,COUNTIF(MATRIX2!M204:O204,\">0\"))))))","v":1323408.2792335388},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X204*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P204*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:P204,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:P204,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F204,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M204:P204,\">0\")-1)<0,0,COUNTIF(MATRIX2!M204:P204,\">0\")))))))","v":1249045.0316249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y204*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q204*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:Q204,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:Q204,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G204,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M204:Q204,\">0\")-1)<0,0,COUNTIF(MATRIX2!M204:Q204,\">0\"))))))","v":1342723.4089968747},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z204*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R204*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:R204,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:R204,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H204,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M204:R204,\">0\")-1)<0,0,COUNTIF(MATRIX2!M204:R204,\">0\"))))))","v":1443427.6646716404},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA204*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S204*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:S204,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M204:S204,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I204,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M204:S204,\">0\")-1)<0,0,COUNTIF(MATRIX2!M204:S204,\">0\"))))))","v":1551684.7395220133},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8147742.1531090681}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":268},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,4,FALSE)","v":106.48666666666666},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,7,FALSE)","v":342},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,10,FALSE)","v":36418.44},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,11,FALSE)","v":437021.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":389880},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-29"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D205=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D205,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1581657.8380273974},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V205*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N205* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:N205,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:N205,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D205,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M205:N205,\">0\")-1)<0,0,COUNTIF(MATRIX2!M205:N205,\">0\"))))))","v":468115.75173600001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W205*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O205*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:O205,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:O205,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E205,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M205:O205,\">0\")-1)<0,0,COUNTIF(MATRIX2!M205:O205,\">0\"))))))","v":468577.27799999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X205*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P205*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:P205,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:P205,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F205,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M205:P205,\">0\")-1)<0,0,COUNTIF(MATRIX2!M205:P205,\">0\")))))))","v":503720.57384999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y205*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q205*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:Q205,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:Q205,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G205,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M205:Q205,\">0\")-1)<0,0,COUNTIF(MATRIX2!M205:Q205,\">0\"))))))","v":541499.61688875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z205*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R205*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:R205,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:R205,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H205,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M205:R205,\">0\")-1)<0,0,COUNTIF(MATRIX2!M205:R205,\">0\"))))))","v":582112.08815540618},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA205*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S205*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:S205,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M205:S205,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I205,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M205:S205,\">0\")-1)<0,0,COUNTIF(MATRIX2!M205:S205,\">0\"))))))","v":625770.49476706155},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3189795.8033972173}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":269},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,4,FALSE)","v":173.97190826727066},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,7,FALSE)","v":1766},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,10,FALSE)","v":307234.39},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,11,FALSE)","v":3686812.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2013240},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D206=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D206,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13343231.64460274},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V206*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N206* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:N206,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:N206,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D206,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M206:N206,\">0\")-1)<0,0,COUNTIF(MATRIX2!M206:N206,\">0\"))))))","v":3275550.3149760002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W206*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O206*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:O206,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:O206,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E206,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M206:O206,\">0\")-1)<0,0,COUNTIF(MATRIX2!M206:O206,\">0\"))))))","v":2419612.4939999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X206*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P206*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:P206,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:P206,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F206,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M206:P206,\">0\")-1)<0,0,COUNTIF(MATRIX2!M206:P206,\">0\")))))))","v":2601083.4310499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y206*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q206*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:Q206,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:Q206,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G206,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M206:Q206,\">0\")-1)<0,0,COUNTIF(MATRIX2!M206:Q206,\">0\"))))))","v":2796164.6883787499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z206*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R206*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:R206,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:R206,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H206,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M206:R206,\">0\")-1)<0,0,COUNTIF(MATRIX2!M206:R206,\">0\"))))))","v":3005877.0400071563},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA206*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S206*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:S206,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M206:S206,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I206,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M206:S206,\">0\")-1)<0,0,COUNTIF(MATRIX2!M206:S206,\">0\"))))))","v":3231317.8180076922},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":17329605.7864196}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":270},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,4,FALSE)","v":100.92426032660903},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,7,FALSE)","v":2082},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,10,FALSE)","v":210124.31},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,11,FALSE)","v":2521491.7200000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2373480},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D207=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D207,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-9125727.5674520545},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V207*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N207* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:N207,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:N207,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D207,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M207:N207,\">0\")-1)<0,0,COUNTIF(MATRIX2!M207:N207,\">0\"))))))","v":2770203.2551140003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W207*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O207*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:O207,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:O207,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E207,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M207:O207,\">0\")-1)<0,0,COUNTIF(MATRIX2!M207:O207,\">0\"))))))","v":2852566.9380000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X207*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P207*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:P207,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:P207,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F207,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M207:P207,\">0\")-1)<0,0,COUNTIF(MATRIX2!M207:P207,\">0\")))))))","v":3066509.45835},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y207*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q207*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:Q207,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:Q207,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G207,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M207:Q207,\">0\")-1)<0,0,COUNTIF(MATRIX2!M207:Q207,\">0\"))))))","v":3296497.6677262499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z207*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R207*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:R207,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:R207,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H207,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M207:R207,\">0\")-1)<0,0,COUNTIF(MATRIX2!M207:R207,\">0\"))))))","v":3543734.9928057189},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA207*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S207*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:S207,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M207:S207,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I207,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M207:S207,\">0\")-1)<0,0,COUNTIF(MATRIX2!M207:S207,\">0\"))))))","v":3809515.1172661469},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":19339027.429262117}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":271},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,4,FALSE)","v":102.7482572462948},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,7,FALSE)","v":4858.6899999999996},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,10,FALSE)","v":499221.93},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,11,FALSE)","v":5990663.1600000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4664342.3999999994},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-09-30"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D208=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D208,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-21681276.806465752},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V208*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N208* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:N208,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:N208,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D208,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M208:N208,\">0\")-1)<0,0,COUNTIF(MATRIX2!M208:N208,\">0\"))))))","v":6858710.2518840004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W208*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O208*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:O208,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:O208,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E208,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M208:O208,\">0\")-1)<0,0,COUNTIF(MATRIX2!M208:O208,\">0\"))))))","v":7338819.9695158806},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X208*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P208*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:P208,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:P208,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F208,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M208:P208,\">0\")-1)<0,0,COUNTIF(MATRIX2!M208:P208,\">0\")))))))","v":7852537.3673819918},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y208*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q208*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:Q208,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:Q208,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G208,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M208:Q208,\">0\")-1)<0,0,COUNTIF(MATRIX2!M208:Q208,\">0\"))))))","v":8402214.9830987323},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z208*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R208*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:R208,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:R208,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H208,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M208:R208,\">0\")-1)<0,0,COUNTIF(MATRIX2!M208:R208,\">0\"))))))","v":5346426.5218704762},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA208*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S208*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:S208,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M208:S208,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I208,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M208:S208,\">0\")-1)<0,0,COUNTIF(MATRIX2!M208:S208,\">0\"))))))","v":5390231.2379596215},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":41188940.331710704}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":272},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,4,FALSE)","v":71.849207317073166},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,7,FALSE)","v":164},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,10,FALSE)","v":11783.27},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,11,FALSE)","v":141399.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":216480},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D209=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D209,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-511749.0302465753},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V209*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N209* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:N209,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:N209,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D209,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M209:N209,\">0\")-1)<0,0,COUNTIF(MATRIX2!M209:N209,\">0\"))))))","v":158876.18606400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W209*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O209*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:O209,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:O209,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E209,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M209:O209,\">0\")-1)<0,0,COUNTIF(MATRIX2!M209:O209,\">0\"))))))","v":168408.75722784002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X209*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P209*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:P209,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:P209,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F209,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M209:P209,\">0\")-1)<0,0,COUNTIF(MATRIX2!M209:P209,\">0\")))))))","v":178513.28266151043},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y209*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q209*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:Q209,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:Q209,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G209,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M209:Q209,\">0\")-1)<0,0,COUNTIF(MATRIX2!M209:Q209,\">0\"))))))","v":158173.50833036346},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z209*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R209*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:R209,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:R209,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H209,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M209:R209,\">0\")-1)<0,0,COUNTIF(MATRIX2!M209:R209,\">0\"))))))","v":163404.49672499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA209*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S209*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:S209,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M209:S209,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I209,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M209:S209,\">0\")-1)<0,0,COUNTIF(MATRIX2!M209:S209,\">0\"))))))","v":175659.83397937496},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1003036.0649880888}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":273},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,4,FALSE)","v":102.32373913043479},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,5,FALSE)","v":50},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,7,FALSE)","v":460},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,10,FALSE)","v":47068.92},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,11,FALSE)","v":564827.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":276000},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-09-30"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D210=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D210,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2044209.6433972605},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V210*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N210* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:N210,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:N210,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D210,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M210:N210,\">0\")-1)<0,0,COUNTIF(MATRIX2!M210:N210,\">0\"))))))","v":351043.81347945204},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W210*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O210*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:O210,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:O210,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E210,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M210:O210,\">0\")-1)<0,0,COUNTIF(MATRIX2!M210:O210,\">0\"))))))","v":331710.59999999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X210*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P210*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:P210,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:P210,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F210,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M210:P210,\">0\")-1)<0,0,COUNTIF(MATRIX2!M210:P210,\">0\")))))))","v":356588.89499999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y210*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q210*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:Q210,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:Q210,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G210,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M210:Q210,\">0\")-1)<0,0,COUNTIF(MATRIX2!M210:Q210,\">0\"))))))","v":383333.06212499994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z210*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R210*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:R210,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:R210,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H210,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M210:R210,\">0\")-1)<0,0,COUNTIF(MATRIX2!M210:R210,\">0\"))))))","v":412083.04178437497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA210*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S210*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:S210,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M210:S210,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I210,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M210:S210,\">0\")-1)<0,0,COUNTIF(MATRIX2!M210:S210,\">0\"))))))","v":442989.269918203},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2277748.6823070301}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":274},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,4,FALSE)","v":117.78489884891094},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,7,FALSE)","v":2321.2800000000002},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,10,FALSE)","v":273411.73},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,11,FALSE)","v":3280940.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2646259.2000000002},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D211=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D211,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11874308.887561643},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V211*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N211* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:N211,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:N211,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D211,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M211:N211,\">0\")-1)<0,0,COUNTIF(MATRIX2!M211:N211,\">0\"))))))","v":3756349.0761239999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W211*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O211*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:O211,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:O211,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E211,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M211:O211,\">0\")-1)<0,0,COUNTIF(MATRIX2!M211:O211,\">0\"))))))","v":4019293.51145268},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X211*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P211*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:P211,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:P211,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F211,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M211:P211,\">0\")-1)<0,0,COUNTIF(MATRIX2!M211:P211,\">0\")))))))","v":4300644.0572543675},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y211*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q211*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:Q211,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:Q211,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G211,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M211:Q211,\">0\")-1)<0,0,COUNTIF(MATRIX2!M211:Q211,\">0\"))))))","v":3718398.9614213984},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z211*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R211*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:R211,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:R211,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H211,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M211:R211,\">0\")-1)<0,0,COUNTIF(MATRIX2!M211:R211,\">0\"))))))","v":3058091.1166932168},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA211*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S211*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:S211,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M211:S211,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I211,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M211:S211,\">0\")-1)<0,0,COUNTIF(MATRIX2!M211:S211,\">0\"))))))","v":3287447.9504452082},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":22140224.673390869}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":275},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,4,FALSE)","v":124.05672727272727},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,7,FALSE)","v":715},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,10,FALSE)","v":88700.56},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,11,FALSE)","v":1064406.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":943800},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D212=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D212,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3852277.4715616438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V212*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N212* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:N212,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:N212,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D212,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M212:N212,\">0\")-1)<0,0,COUNTIF(MATRIX2!M212:N212,\">0\"))))))","v":1218639.253728},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W212*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O212*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:O212,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:O212,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E212,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M212:O212,\">0\")-1)<0,0,COUNTIF(MATRIX2!M212:O212,\">0\"))))))","v":1303944.0014889601},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X212*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P212*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:P212,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:P212,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F212,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M212:P212,\">0\")-1)<0,0,COUNTIF(MATRIX2!M212:P212,\">0\")))))))","v":1109010.4770231876},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y212*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q212*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:Q212,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:Q212,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G212,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M212:Q212,\">0\")-1)<0,0,COUNTIF(MATRIX2!M212:Q212,\">0\"))))))","v":1090748.678448},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z212*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R212*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:R212,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:R212,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H212,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M212:R212,\">0\")-1)<0,0,COUNTIF(MATRIX2!M212:R212,\">0\"))))))","v":1172554.8293315999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA212*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S212*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:S212,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M212:S212,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I212,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M212:S212,\">0\")-1)<0,0,COUNTIF(MATRIX2!M212:S212,\">0\"))))))","v":1260496.44153147},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7155393.6815512171}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":276},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,4,FALSE)","v":125.53032592592592},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,7,FALSE)","v":675},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,10,FALSE)","v":84732.97},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,11,FALSE)","v":1016795.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":769500},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-02-28"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D213=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D213,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3679964.4943561642},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V213*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N213* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:N213,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:N213,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D213,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M213:N213,\">0\")-1)<0,0,COUNTIF(MATRIX2!M213:N213,\">0\"))))))","v":1185990.4344960002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W213*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O213*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:O213,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:O213,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E213,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M213:O213,\">0\")-1)<0,0,COUNTIF(MATRIX2!M213:O213,\">0\"))))))","v":1280869.6692556802},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X213*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P213*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:P213,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:P213,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F213,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M213:P213,\">0\")-1)<0,0,COUNTIF(MATRIX2!M213:P213,\">0\")))))))","v":1336872.8018742658},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y213*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q213*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:Q213,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:Q213,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G213,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M213:Q213,\">0\")-1)<0,0,COUNTIF(MATRIX2!M213:Q213,\">0\"))))))","v":889310.34971999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z213*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R213*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:R213,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:R213,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H213,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M213:R213,\">0\")-1)<0,0,COUNTIF(MATRIX2!M213:R213,\">0\"))))))","v":956008.62594899989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA213*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S213*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:S213,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M213:S213,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I213,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M213:S213,\">0\")-1)<0,0,COUNTIF(MATRIX2!M213:S213,\">0\"))))))","v":1027709.2728951749},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6676761.1541901212}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":277},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,4,FALSE)","v":108.68827096774193},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,7,FALSE)","v":1550},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,10,FALSE)","v":168466.82},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,11,FALSE)","v":2021601.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1767000},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D214=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D214,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7316537.0702465754},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V214*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N214* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:N214,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:N214,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D214,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M214:N214,\">0\")-1)<0,0,COUNTIF(MATRIX2!M214:N214,\">0\"))))))","v":2314531.946616},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W214*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O214*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:O214,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:O214,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E214,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M214:O214,\">0\")-1)<0,0,COUNTIF(MATRIX2!M214:O214,\">0\"))))))","v":2476549.1828791201},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X214*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P214*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:P214,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:P214,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F214,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M214:P214,\">0\")-1)<0,0,COUNTIF(MATRIX2!M214:P214,\">0\")))))))","v":2206945.2761316672},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y214*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q214*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:Q214,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:Q214,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G214,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M214:Q214,\">0\")-1)<0,0,COUNTIF(MATRIX2!M214:Q214,\">0\"))))))","v":2042120.06232},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z214*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R214*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:R214,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:R214,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H214,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M214:R214,\">0\")-1)<0,0,COUNTIF(MATRIX2!M214:R214,\">0\"))))))","v":2195279.0669940002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA214*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S214*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:S214,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M214:S214,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I214,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M214:S214,\">0\")-1)<0,0,COUNTIF(MATRIX2!M214:S214,\">0\"))))))","v":2359924.9970185501},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":13595350.531959336}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":278},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,4,FALSE)","v":108.25242222222222},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,10,FALSE)","v":194854.36},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,11,FALSE)","v":2338252.3199999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1188000},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D215=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D215,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-8462551.5471780822},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V215*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N215* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:N215,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:N215,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D215,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M215:N215,\">0\")-1)<0,0,COUNTIF(MATRIX2!M215:N215,\">0\"))))))","v":2677065.0811679997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W215*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O215*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:O215,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:O215,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E215,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M215:O215,\">0\")-1)<0,0,COUNTIF(MATRIX2!M215:O215,\">0\"))))))","v":2864459.6368497601},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X215*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P215*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:P215,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:P215,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F215,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M215:P215,\">0\")-1)<0,0,COUNTIF(MATRIX2!M215:P215,\">0\")))))))","v":3064971.8114292431},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y215*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q215*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:Q215,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:Q215,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G215,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M215:Q215,\">0\")-1)<0,0,COUNTIF(MATRIX2!M215:Q215,\">0\"))))))","v":2607475.9212853778},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z215*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R215*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:R215,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:R215,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H215,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M215:R215,\">0\")-1)<0,0,COUNTIF(MATRIX2!M215:R215,\">0\"))))))","v":1372886.0145792},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA215*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S215*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:S215,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M215:S215,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I215,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M215:S215,\">0\")-1)<0,0,COUNTIF(MATRIX2!M215:S215,\">0\"))))))","v":1475852.4656726399},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14062710.93098422}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":279},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,4,FALSE)","v":114.63748101265823},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,7,FALSE)","v":790},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,10,FALSE)","v":90563.61},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,11,FALSE)","v":1086763.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":711000},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D216=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D216,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3933189.9882739726},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V216*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N216* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:N216,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:N216,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D216,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M216:N216,\">0\")-1)<0,0,COUNTIF(MATRIX2!M216:N216,\">0\"))))))","v":1244235.325068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W216*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O216*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:O216,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:O216,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E216,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M216:O216,\">0\")-1)<0,0,COUNTIF(MATRIX2!M216:O216,\">0\"))))))","v":857778.44254918955},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X216*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P216*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:P216,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:P216,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F216,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M216:P216,\">0\")-1)<0,0,COUNTIF(MATRIX2!M216:P216,\">0\")))))))","v":822964.01399999985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y216*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q216*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:Q216,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:Q216,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G216,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M216:Q216,\">0\")-1)<0,0,COUNTIF(MATRIX2!M216:Q216,\">0\"))))))","v":884686.31504999986},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z216*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R216*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:R216,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:R216,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H216,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M216:R216,\">0\")-1)<0,0,COUNTIF(MATRIX2!M216:R216,\">0\"))))))","v":951037.78867874993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA216*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S216*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:S216,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M216:S216,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I216,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M216:S216,\">0\")-1)<0,0,COUNTIF(MATRIX2!M216:S216,\">0\"))))))","v":1022365.6228296561},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5783067.5081755957}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":280},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,4,FALSE)","v":150.66513481828841},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,7,FALSE)","v":13648},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,10,FALSE)","v":2056277.76},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,11,FALSE)","v":24675333.120000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":15558720},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D217=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D217,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-89304424.79868494},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V217*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N217* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:N217,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:N217,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D217,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M217:N217,\">0\")-1)<0,0,COUNTIF(MATRIX2!M217:N217,\">0\"))))))","v":21870947.752678752},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W217*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O217*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:O217,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:O217,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E217,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M217:O217,\">0\")-1)<0,0,COUNTIF(MATRIX2!M217:O217,\">0\"))))))","v":18699247.631999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X217*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P217*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:P217,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:P217,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F217,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M217:P217,\">0\")-1)<0,0,COUNTIF(MATRIX2!M217:P217,\">0\")))))))","v":20101691.204399999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y217*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q217*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:Q217,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:Q217,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G217,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M217:Q217,\">0\")-1)<0,0,COUNTIF(MATRIX2!M217:Q217,\">0\"))))))","v":21609318.04473},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z217*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R217*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:R217,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:R217,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H217,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M217:R217,\">0\")-1)<0,0,COUNTIF(MATRIX2!M217:R217,\">0\"))))))","v":23230016.898084749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA217*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S217*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:S217,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M217:S217,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I217,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M217:S217,\">0\")-1)<0,0,COUNTIF(MATRIX2!M217:S217,\">0\"))))))","v":24972268.165441103},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":130483489.69733462}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":281},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,4,FALSE)","v":95.194144578313256},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,7,FALSE)","v":830},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,10,FALSE)","v":79011.14},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,11,FALSE)","v":948133.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1095600},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D218=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D218,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3431464.6336438358},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V218*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N218* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:N218,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:N218,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D218,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M218:N218,\">0\")-1)<0,0,COUNTIF(MATRIX2!M218:N218,\">0\"))))))","v":1085518.2502320001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W218*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O218*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:O218,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:O218,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E218,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M218:O218,\">0\")-1)<0,0,COUNTIF(MATRIX2!M218:O218,\">0\"))))))","v":1112979.9460834295},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X218*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P218*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:P218,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:P218,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F218,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M218:P218,\">0\")-1)<0,0,COUNTIF(MATRIX2!M218:P218,\">0\")))))))","v":1095686.98395},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y218*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q218*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:Q218,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:Q218,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G218,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M218:Q218,\">0\")-1)<0,0,COUNTIF(MATRIX2!M218:Q218,\">0\"))))))","v":1177863.5077462499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z218*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R218*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:R218,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:R218,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H218,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M218:R218,\">0\")-1)<0,0,COUNTIF(MATRIX2!M218:R218,\">0\"))))))","v":1266203.2708272187},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA218*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S218*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:S218,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M218:S218,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I218,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M218:S218,\">0\")-1)<0,0,COUNTIF(MATRIX2!M218:S218,\">0\"))))))","v":1361168.51613926},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7099420.4749781583}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":282},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,4,FALSE)","v":108.33847748569532},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,7,FALSE)","v":2411.8000000000002},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,10,FALSE)","v":261290.74},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,11,FALSE)","v":3135488.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1591788},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D219=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D219,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11347892.631452054},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V219*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N219* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:N219,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:N219,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D219,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M219:N219,\">0\")-1)<0,0,COUNTIF(MATRIX2!M219:N219,\">0\"))))))","v":3589821.2187120002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W219*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O219*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:O219,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:O219,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E219,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M219:O219,\">0\")-1)<0,0,COUNTIF(MATRIX2!M219:O219,\">0\"))))))","v":3841108.7040218404},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X219*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P219*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:P219,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:P219,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F219,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M219:P219,\">0\")-1)<0,0,COUNTIF(MATRIX2!M219:P219,\">0\")))))))","v":2904062.1704649422},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y219*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q219*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:Q219,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:Q219,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G219,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M219:Q219,\">0\")-1)<0,0,COUNTIF(MATRIX2!M219:Q219,\">0\"))))))","v":1839627.73614048},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z219*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R219*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:R219,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:R219,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H219,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M219:R219,\">0\")-1)<0,0,COUNTIF(MATRIX2!M219:R219,\">0\"))))))","v":1977599.8163510158},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA219*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S219*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:S219,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M219:S219,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I219,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M219:S219,\">0\")-1)<0,0,COUNTIF(MATRIX2!M219:S219,\">0\"))))))","v":2125919.8025773424},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":16278139.448267622}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":283},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,4,FALSE)","v":66.94},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,7,FALSE)","v":1908},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,10,FALSE)","v":127721.52},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,11,FALSE)","v":1532658.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1831680},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D220=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D220,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5546963.1096986299},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V220*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N220* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:N220,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:N220,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D220,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M220:N220,\">0\")-1)<0,0,COUNTIF(MATRIX2!M220:N220,\">0\"))))))","v":1532658.24},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W220*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O220*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:O220,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:O220,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E220,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M220:O220,\">0\")-1)<0,0,COUNTIF(MATRIX2!M220:O220,\">0\"))))))","v":1532658.24},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X220*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P220*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:P220,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:P220,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F220,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M220:P220,\">0\")-1)<0,0,COUNTIF(MATRIX2!M220:P220,\">0\")))))))","v":1609343.6402958904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y220*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q220*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:Q220,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:Q220,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G220,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M220:Q220,\">0\")-1)<0,0,COUNTIF(MATRIX2!M220:Q220,\">0\"))))))","v":1771178.1785999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z220*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R220*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:R220,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:R220,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H220,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M220:R220,\">0\")-1)<0,0,COUNTIF(MATRIX2!M220:R220,\">0\"))))))","v":1904016.5419949999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA220*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S220*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:S220,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M220:S220,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I220,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M220:S220,\">0\")-1)<0,0,COUNTIF(MATRIX2!M220:S220,\">0\"))))))","v":2046817.7826446248},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10396672.623535514}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":284},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,4,FALSE)","v":112.29463437796771},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,7,FALSE)","v":1053},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,10,FALSE)","v":118246.25},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,11,FALSE)","v":1418955},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1200420},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-09-01"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-08-31"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D221=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D221,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5135450.8356164386},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V221*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N221* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:N221,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:N221,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D221,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M221:N221,\">0\")-1)<0,0,COUNTIF(MATRIX2!M221:N221,\">0\"))))))","v":1447475.9955},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W221*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O221*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:O221,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:O221,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E221,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M221:O221,\">0\")-1)<0,0,COUNTIF(MATRIX2!M221:O221,\">0\"))))))","v":1361914.7503225273},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X221*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P221*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:P221,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:P221,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F221,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M221:P221,\">0\")-1)<0,0,COUNTIF(MATRIX2!M221:P221,\">0\")))))))","v":1389454.9390799999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y221*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q221*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:Q221,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:Q221,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G221,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M221:Q221,\">0\")-1)<0,0,COUNTIF(MATRIX2!M221:Q221,\">0\"))))))","v":1493664.0595109998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z221*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R221*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:R221,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:R221,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H221,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M221:R221,\">0\")-1)<0,0,COUNTIF(MATRIX2!M221:R221,\">0\"))))))","v":1605688.8639743249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA221*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S221*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:S221,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M221:S221,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I221,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M221:S221,\">0\")-1)<0,0,COUNTIF(MATRIX2!M221:S221,\">0\"))))))","v":1726115.5287723993},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9024314.1371602509}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":285},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,4,FALSE)","v":94.933000000000007},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,10,FALSE)","v":170879.4},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,11,FALSE)","v":2050552.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2376000},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D222=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D222,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7421315.7501369864},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V222*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N222* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:N222,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:N222,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D222,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M222:N222,\">0\")-1)<0,0,COUNTIF(MATRIX2!M222:N222,\">0\"))))))","v":2152729.3179452056},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W222*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O222*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:O222,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:O222,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E222,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M222:O222,\">0\")-1)<0,0,COUNTIF(MATRIX2!M222:O222,\">0\"))))))","v":2369670.0795},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X222*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P222*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:P222,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:P222,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F222,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M222:P222,\">0\")-1)<0,0,COUNTIF(MATRIX2!M222:P222,\">0\")))))))","v":2547395.3354624999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y222*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q222*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:Q222,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:Q222,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G222,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M222:Q222,\">0\")-1)<0,0,COUNTIF(MATRIX2!M222:Q222,\">0\"))))))","v":2738449.9856221871},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z222*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R222*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:R222,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:R222,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H222,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M222:R222,\">0\")-1)<0,0,COUNTIF(MATRIX2!M222:R222,\">0\"))))))","v":2943833.7345438516},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA222*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S222*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:S222,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M222:S222,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I222,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M222:S222,\">0\")-1)<0,0,COUNTIF(MATRIX2!M222:S222,\">0\"))))))","v":3164621.26463464},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":15916699.717708383}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":286},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,4,FALSE)","v":163.04050493962677},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,7,FALSE)","v":911},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,10,FALSE)","v":148529.9},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,11,FALSE)","v":1782358.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":819900},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D223=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D223,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6450673.9035616443},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V223*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N223* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:N223,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:N223,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D223,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M223:N223,\">0\")-1)<0,0,COUNTIF(MATRIX2!M223:N223,\">0\"))))))","v":2040622.5901200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W223*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O223*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:O223,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:O223,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E223,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M223:O223,\">0\")-1)<0,0,COUNTIF(MATRIX2!M223:O223,\">0\"))))))","v":2183466.1714284001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X223*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P223*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:P223,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:P223,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F223,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M223:P223,\">0\")-1)<0,0,COUNTIF(MATRIX2!M223:P223,\">0\")))))))","v":2336308.8034283882},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y223*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q223*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:Q223,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:Q223,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G223,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M223:Q223,\">0\")-1)<0,0,COUNTIF(MATRIX2!M223:Q223,\">0\"))))))","v":1819212.2160598857},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z223*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R223*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:R223,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:R223,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H223,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M223:R223,\">0\")-1)<0,0,COUNTIF(MATRIX2!M223:R223,\">0\"))))))","v":947499.36309215985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA223*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S223*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:S223,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M223:S223,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I223,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M223:S223,\">0\")-1)<0,0,COUNTIF(MATRIX2!M223:S223,\">0\"))))))","v":1018561.8153240718},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10345670.959452905}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":287},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,4,FALSE)","v":138.53048897067609},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,7,FALSE)","v":1673.72},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,10,FALSE)","v":231861.25},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,11,FALSE)","v":2782335},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1104655.2000000002},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-08-31"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D224=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D224,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10069765.849315068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V224*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N224* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:N224,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:N224,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D224,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M224:N224,\">0\")-1)<0,0,COUNTIF(MATRIX2!M224:N224,\">0\"))))))","v":3245315.5440000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W224*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O224*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:O224,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:O224,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E224,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M224:O224,\">0\")-1)<0,0,COUNTIF(MATRIX2!M224:O224,\">0\"))))))","v":3504940.7875200002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X224*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P224*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:P224,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:P224,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F224,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M224:P224,\">0\")-1)<0,0,COUNTIF(MATRIX2!M224:P224,\">0\")))))))","v":3785336.050521601},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y224*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q224*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:Q224,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:Q224,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G224,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M224:Q224,\">0\")-1)<0,0,COUNTIF(MATRIX2!M224:Q224,\">0\"))))))","v":4088162.934563329},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z224*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R224*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:R224,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:R224,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H224,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M224:R224,\">0\")-1)<0,0,COUNTIF(MATRIX2!M224:R224,\">0\"))))))","v":4415215.969328396},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA224*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S224*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:S224,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M224:S224,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I224,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M224:S224,\">0\")-1)<0,0,COUNTIF(MATRIX2!M224:S224,\">0\"))))))","v":4768433.2468746677},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":23807404.532807995}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":288},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,4,FALSE)","v":101.70909598072778},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,7,FALSE)","v":7887},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,10,FALSE)","v":802179.64},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,11,FALSE)","v":9626155.6799999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":8991180},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D225=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D225,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-34838771.652821913},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V225*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N225* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:N225,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:N225,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D225,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M225:N225,\">0\")-1)<0,0,COUNTIF(MATRIX2!M225:N225,\">0\"))))))","v":10857741.655897841},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W225*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O225*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:O225,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:O225,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E225,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M225:O225,\">0\")-1)<0,0,COUNTIF(MATRIX2!M225:O225,\">0\"))))))","v":10806049.683},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X225*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P225*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:P225,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:P225,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F225,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M225:P225,\">0\")-1)<0,0,COUNTIF(MATRIX2!M225:P225,\">0\")))))))","v":11616503.409225},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y225*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q225*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:Q225,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:Q225,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G225,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M225:Q225,\">0\")-1)<0,0,COUNTIF(MATRIX2!M225:Q225,\">0\"))))))","v":12487741.164916875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z225*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R225*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:R225,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:R225,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H225,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M225:R225,\">0\")-1)<0,0,COUNTIF(MATRIX2!M225:R225,\">0\"))))))","v":13424321.752285641},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA225*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S225*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:S225,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M225:S225,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I225,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M225:S225,\">0\")-1)<0,0,COUNTIF(MATRIX2!M225:S225,\">0\"))))))","v":14431145.883707063},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":73623503.54903242}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":289},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,4,FALSE)","v":103.89742187500001},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,7,FALSE)","v":128},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,10,FALSE)","v":13298.87},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,11,FALSE)","v":159586.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":145920},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-12-31"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D226=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D226,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-577571.74586301367},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V226*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N226* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:N226,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:N226,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D226,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M226:N226,\">0\")-1)<0,0,COUNTIF(MATRIX2!M226:N226,\">0\"))))))","v":162794.12744400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W226*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O226*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:O226,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:O226,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E226,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M226:O226,\">0\")-1)<0,0,COUNTIF(MATRIX2!M226:O226,\">0\"))))))","v":164422.06871843999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X226*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P226*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:P226,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:P226,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F226,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M226:P226,\">0\")-1)<0,0,COUNTIF(MATRIX2!M226:P226,\">0\")))))))","v":166066.28940562441},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y226*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q226*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:Q226,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:Q226,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G226,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M226:Q226,\">0\")-1)<0,0,COUNTIF(MATRIX2!M226:Q226,\">0\"))))))","v":167726.95229968065},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z226*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R226*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:R226,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:R226,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H226,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M226:R226,\">0\")-1)<0,0,COUNTIF(MATRIX2!M226:R226,\">0\"))))))","v":162034.7036432859},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA226*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S226*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:S226,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M226:S226,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I226,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M226:S226,\">0\")-1)<0,0,COUNTIF(MATRIX2!M226:S226,\">0\"))))))","v":168628.81726758913},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":991672.95877862012}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":290},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,4,FALSE)","v":77.413494261391889},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,7,FALSE)","v":4102.04},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,10,FALSE)","v":317553.25},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,11,FALSE)","v":3810639},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3937958.4000000004},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D227=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D227,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13791381.147945205},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V227*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N227* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:N227,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:N227,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D227,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M227:N227,\">0\")-1)<0,0,COUNTIF(MATRIX2!M227:N227,\">0\"))))))","v":4444729.3296000008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W227*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O227*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:O227,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:O227,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E227,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M227:O227,\">0\")-1)<0,0,COUNTIF(MATRIX2!M227:O227,\">0\"))))))","v":4800307.6759680007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X227*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P227*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:P227,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:P227,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F227,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M227:P227,\">0\")-1)<0,0,COUNTIF(MATRIX2!M227:P227,\">0\")))))))","v":5184332.2900454411},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y227*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q227*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:Q227,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:Q227,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G227,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M227:Q227,\">0\")-1)<0,0,COUNTIF(MATRIX2!M227:Q227,\">0\"))))))","v":4345504.973956354},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z227*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R227*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:R227,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:R227,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H227,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M227:R227,\">0\")-1)<0,0,COUNTIF(MATRIX2!M227:R227,\">0\"))))))","v":4403669.694375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA227*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S227*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:S227,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M227:S227,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I227,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M227:S227,\">0\")-1)<0,0,COUNTIF(MATRIX2!M227:S227,\">0\"))))))","v":4733944.9214531248},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":27912488.885397922}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":291},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,4,FALSE)","v":60.839985196150998},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,7,FALSE)","v":243.18},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,10,FALSE)","v":14795.0676},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,11,FALSE)","v":177540.8112},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":282098.52720000001},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-08"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-01-31"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D228=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D228,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-642551.81258958904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V228*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N228* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:N228,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:N228,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D228,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M228:N228,\">0\")-1)<0,0,COUNTIF(MATRIX2!M228:N228,\">0\"))))))","v":177540.8112},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W228*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O228*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:O228,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:O228,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E228,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M228:O228,\">0\")-1)<0,0,COUNTIF(MATRIX2!M228:O228,\">0\"))))))","v":177540.8112},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X228*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P228*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:P228,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:P228,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F228,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M228:P228,\">0\")-1)<0,0,COUNTIF(MATRIX2!M228:P228,\">0\")))))))","v":185365.98325528766},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y228*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q228*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:Q228,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:Q228,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G228,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M228:Q228,\">0\")-1)<0,0,COUNTIF(MATRIX2!M228:Q228,\">0\"))))))","v":205170.59994299998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z228*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R228*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:R228,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:R228,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H228,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M228:R228,\">0\")-1)<0,0,COUNTIF(MATRIX2!M228:R228,\">0\"))))))","v":220558.39493872496},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA228*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S228*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:S228,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M228:S228,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I228,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M228:S228,\">0\")-1)<0,0,COUNTIF(MATRIX2!M228:S228,\">0\"))))))","v":237100.27455912935},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1203276.8750961418}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":292},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,4,FALSE)","v":81.245155305931419},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,7,FALSE)","v":705.06},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,10,FALSE)","v":57282.709199999998},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,11,FALSE)","v":687392.51040000003},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":817897.80239999993},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D229=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D229,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2487795.9075024659},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V229*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N229* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:N229,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:N229,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D229,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M229:N229,\">0\")-1)<0,0,COUNTIF(MATRIX2!M229:N229,\">0\"))))))","v":704695.02735698642},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W229*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O229*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:O229,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:O229,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E229,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M229:O229,\">0\")-1)<0,0,COUNTIF(MATRIX2!M229:O229,\">0\"))))))","v":794367.96983099997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X229*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P229*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:P229,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:P229,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F229,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M229:P229,\">0\")-1)<0,0,COUNTIF(MATRIX2!M229:P229,\">0\")))))))","v":853945.56756832497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y229*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q229*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:Q229,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:Q229,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G229,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M229:Q229,\">0\")-1)<0,0,COUNTIF(MATRIX2!M229:Q229,\">0\"))))))","v":917991.48513594933},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z229*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R229*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:R229,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:R229,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H229,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M229:R229,\">0\")-1)<0,0,COUNTIF(MATRIX2!M229:R229,\">0\"))))))","v":986840.84652114555},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA229*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S229*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:S229,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M229:S229,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I229,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M229:S229,\">0\")-1)<0,0,COUNTIF(MATRIX2!M229:S229,\">0\"))))))","v":1060853.9100102314},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5318694.806423638}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":293},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,4,FALSE)","v":50.770299401197605},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,7,FALSE)","v":167},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,10,FALSE)","v":8478.64},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,11,FALSE)","v":101743.67999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":193726.68},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-12-31"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D230=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D230,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-368228.49665753421},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V230*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N230* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:N230,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:N230,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D230,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M230:N230,\">0\")-1)<0,0,COUNTIF(MATRIX2!M230:N230,\">0\"))))))","v":108109.62874520547},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W230*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O230*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:O230,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:O230,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E230,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M230:O230,\">0\")-1)<0,0,COUNTIF(MATRIX2!M230:O230,\">0\"))))))","v":117577.54019999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X230*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P230*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:P230,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:P230,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F230,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M230:P230,\">0\")-1)<0,0,COUNTIF(MATRIX2!M230:P230,\">0\")))))))","v":126395.85571499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y230*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q230*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:Q230,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:Q230,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G230,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M230:Q230,\">0\")-1)<0,0,COUNTIF(MATRIX2!M230:Q230,\">0\"))))))","v":135875.54489362499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z230*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R230*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:R230,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:R230,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H230,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M230:R230,\">0\")-1)<0,0,COUNTIF(MATRIX2!M230:R230,\">0\"))))))","v":146066.21076064685},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA230*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S230*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:S230,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M230:S230,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I230,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M230:S230,\">0\")-1)<0,0,COUNTIF(MATRIX2!M230:S230,\">0\"))))))","v":157021.17656769534},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":791045.95688217261}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":302},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,4,FALSE)","v":84.710358014646047},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,7,FALSE)","v":1229},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,10,FALSE)","v":104109.03},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,11,FALSE)","v":1249308.3600000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1425689.1600000001},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-20"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-19"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D231=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D231,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4521469.4344109595},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V231*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N231* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:N231,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:N231,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D231,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M231:N231,\">0\")-1)<0,0,COUNTIF(MATRIX2!M231:N231,\">0\"))))))","v":1390511.4373890001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W231*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O231*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:O231,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:O231,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E231,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M231:O231,\">0\")-1)<0,0,COUNTIF(MATRIX2!M231:O231,\">0\"))))))","v":1466989.5664453949},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X231*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P231*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:P231,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:P231,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F231,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M231:P231,\">0\")-1)<0,0,COUNTIF(MATRIX2!M231:P231,\">0\")))))))","v":1547673.9925998915},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y231*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q231*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:Q231,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:Q231,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G231,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M231:Q231,\">0\")-1)<0,0,COUNTIF(MATRIX2!M231:Q231,\">0\"))))))","v":1632796.0621928854},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z231*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R231*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:R231,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:R231,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H231,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M231:R231,\">0\")-1)<0,0,COUNTIF(MATRIX2!M231:R231,\">0\"))))))","v":1342486.4960977898},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA231*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S231*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:S231,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M231:S231,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I231,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M231:S231,\">0\")-1)<0,0,COUNTIF(MATRIX2!M231:S231,\">0\"))))))","v":1443731.973525},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8824189.5282499623}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":303},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,4,FALSE)","v":143.31817659147333},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,7,FALSE)","v":1683.66},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,10,FALSE)","v":241299.08119999999},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,11,FALSE)","v":2895588.9744000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1953112.9464000002},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-05"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D232=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D232,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10479652.151184658},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V232*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N232* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:N232,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:N232,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D232,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M232:N232,\">0\")-1)<0,0,COUNTIF(MATRIX2!M232:N232,\">0\"))))))","v":2895588.9744000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W232*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O232*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:O232,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:O232,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E232,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M232:O232,\">0\")-1)<0,0,COUNTIF(MATRIX2!M232:O232,\">0\"))))))","v":2895588.9744000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X232*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P232*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:P232,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:P232,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F232,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M232:P232,\">0\")-1)<0,0,COUNTIF(MATRIX2!M232:P232,\">0\")))))))","v":2895588.9744000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y232*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q232*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:Q232,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:Q232,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G232,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M232:Q232,\">0\")-1)<0,0,COUNTIF(MATRIX2!M232:Q232,\">0\"))))))","v":2761470.5861910409},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z232*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R232*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:R232,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:R232,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H232,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M232:R232,\">0\")-1)<0,0,COUNTIF(MATRIX2!M232:R232,\">0\"))))))","v":2257071.9267728408},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA232*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S232*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:S232,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M232:S232,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I232,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M232:S232,\">0\")-1)<0,0,COUNTIF(MATRIX2!M232:S232,\">0\"))))))","v":2426352.3212808035},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":16131661.757444685}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":304},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,4,FALSE)","v":92.527027972027966},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,7,FALSE)","v":572},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,10,FALSE)","v":52925.46},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,11,FALSE)","v":635105.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":663542.88},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-10"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D233=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D233,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2298559.9778630137},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V233*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N233* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:N233,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:N233,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D233,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M233:N233,\">0\")-1)<0,0,COUNTIF(MATRIX2!M233:N233,\">0\"))))))","v":694813.37769900006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W233*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O233*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:O233,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:O233,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E233,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M233:O233,\">0\")-1)<0,0,COUNTIF(MATRIX2!M233:O233,\">0\"))))))","v":733943.81654999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X233*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P233*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:P233,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:P233,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F233,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M233:P233,\">0\")-1)<0,0,COUNTIF(MATRIX2!M233:P233,\">0\")))))))","v":788989.60279124998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y233*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q233*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:Q233,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:Q233,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G233,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M233:Q233,\">0\")-1)<0,0,COUNTIF(MATRIX2!M233:Q233,\">0\"))))))","v":848163.82300059369},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z233*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R233*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:R233,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:R233,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H233,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M233:R233,\">0\")-1)<0,0,COUNTIF(MATRIX2!M233:R233,\">0\"))))))","v":911776.10972563829},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA233*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S233*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:S233,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M233:S233,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I233,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M233:S233,\">0\")-1)<0,0,COUNTIF(MATRIX2!M233:S233,\">0\"))))))","v":980159.31795506098},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4957846.0477215433}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":305},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,4,FALSE)","v":66.292381712671556},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,7,FALSE)","v":651.38},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,10,FALSE)","v":43181.531600000002},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,11,FALSE)","v":518178.37920000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":755626.85519999999},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-11"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D234=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D234,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1875379.8326663014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V234*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N234* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:N234,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:N234,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D234,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M234:N234,\">0\")-1)<0,0,COUNTIF(MATRIX2!M234:N234,\">0\"))))))","v":576745.49050908},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W234*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O234*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:O234,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:O234,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E234,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M234:O234,\">0\")-1)<0,0,COUNTIF(MATRIX2!M234:O234,\">0\"))))))","v":608466.49248707935},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X234*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P234*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:P234,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:P234,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F234,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M234:P234,\">0\")-1)<0,0,COUNTIF(MATRIX2!M234:P234,\">0\")))))))","v":585299.79221524671},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y234*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q234*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:Q234,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:Q234,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G234,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M234:Q234,\">0\")-1)<0,0,COUNTIF(MATRIX2!M234:Q234,\">0\"))))))","v":598819.889463},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z234*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R234*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:R234,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:R234,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H234,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M234:R234,\">0\")-1)<0,0,COUNTIF(MATRIX2!M234:R234,\">0\"))))))","v":643731.381172725},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA234*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S234*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:S234,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M234:S234,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I234,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M234:S234,\">0\")-1)<0,0,COUNTIF(MATRIX2!M234:S234,\">0\"))))))","v":692011.2347606793},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3705074.2806078102}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":306},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,4,FALSE)","v":66.319999999999993},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,7,FALSE)","v":179},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,10,FALSE)","v":11871.28},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,11,FALSE)","v":142455.35999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":207647.16},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-07"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D235=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D235,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-515571.31660273968},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V235*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N235* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:N235,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:N235,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D235,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M235:N235,\">0\")-1)<0,0,COUNTIF(MATRIX2!M235:N235,\">0\"))))))","v":142455.35999999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W235*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O235*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:O235,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:O235,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E235,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M235:O235,\">0\")-1)<0,0,COUNTIF(MATRIX2!M235:O235,\">0\"))))))","v":142455.35999999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X235*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P235*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:P235,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:P235,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F235,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M235:P235,\">0\")-1)<0,0,COUNTIF(MATRIX2!M235:P235,\">0\")))))))","v":148763.40042739722},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y235*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q235*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:Q235,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:Q235,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G235,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M235:Q235,\">0\")-1)<0,0,COUNTIF(MATRIX2!M235:Q235,\">0\"))))))","v":164624.97539999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z235*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R235*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:R235,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:R235,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H235,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M235:R235,\">0\")-1)<0,0,COUNTIF(MATRIX2!M235:R235,\">0\"))))))","v":176971.84855499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA235*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S235*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:S235,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M235:S235,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I235,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M235:S235,\">0\")-1)<0,0,COUNTIF(MATRIX2!M235:S235,\">0\"))))))","v":190244.73719662498},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":965515.6815790222}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":307},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,4,FALSE)","v":82.961017964071857},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,7,FALSE)","v":567.79999999999995},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,10,FALSE)","v":47105.266000000003},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,11,FALSE)","v":565263.19200000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":658670.71199999994},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D236=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D236,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2045788.1551561644},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V236*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N236* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:N236,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:N236,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D236,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M236:N236,\">0\")-1)<0,0,COUNTIF(MATRIX2!M236:N236,\">0\"))))))","v":586460.56169999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W236*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O236*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:O236,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:O236,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E236,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M236:O236,\">0\")-1)<0,0,COUNTIF(MATRIX2!M236:O236,\">0\"))))))","v":653232.27625500003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X236*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P236*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:P236,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:P236,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F236,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M236:P236,\">0\")-1)<0,0,COUNTIF(MATRIX2!M236:P236,\">0\")))))))","v":702224.69697412499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y236*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q236*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:Q236,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:Q236,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G236,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M236:Q236,\">0\")-1)<0,0,COUNTIF(MATRIX2!M236:Q236,\">0\"))))))","v":754891.54924718442},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z236*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R236*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:R236,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:R236,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H236,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M236:R236,\">0\")-1)<0,0,COUNTIF(MATRIX2!M236:R236,\">0\"))))))","v":811508.41544072318},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA236*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S236*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:S236,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M236:S236,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I236,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M236:S236,\">0\")-1)<0,0,COUNTIF(MATRIX2!M236:S236,\">0\"))))))","v":872371.54659877729},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4380689.0462158099}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":308},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,4,FALSE)","v":83.342084078992812},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,7,FALSE)","v":1592.55},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,10,FALSE)","v":132726.43599999999},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,11,FALSE)","v":1592717.2320000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1847421.7019999998},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-09"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D237=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D237,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5764327.2971835621},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V237*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N237* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:N237,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:N237,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D237,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M237:N237,\">0\")-1)<0,0,COUNTIF(MATRIX2!M237:N237,\">0\"))))))","v":1772734.0971468},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W237*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O237*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:O237,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:O237,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E237,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M237:O237,\">0\")-1)<0,0,COUNTIF(MATRIX2!M237:O237,\">0\"))))))","v":1870234.4724898739},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X237*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P237*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:P237,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:P237,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F237,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M237:P237,\">0\")-1)<0,0,COUNTIF(MATRIX2!M237:P237,\">0\")))))))","v":1973097.3684768169},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y237*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q237*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:Q237,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:Q237,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G237,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M237:Q237,\">0\")-1)<0,0,COUNTIF(MATRIX2!M237:Q237,\">0\"))))))","v":1743042.5979067474},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z237*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R237*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:R237,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:R237,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H237,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M237:R237,\">0\")-1)<0,0,COUNTIF(MATRIX2!M237:R237,\">0\"))))))","v":1840583.8512299999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA237*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S237*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:S237,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M237:S237,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I237,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M237:S237,\">0\")-1)<0,0,COUNTIF(MATRIX2!M237:S237,\">0\"))))))","v":1978627.6400722498},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11178320.027322486}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":309},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,4,FALSE)","v":76.284507658643321},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,7,FALSE)","v":457},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,10,FALSE)","v":34862.019999999997},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,11,FALSE)","v":418344.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":530138.28},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-08"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D238=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D238,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1514062.3042191779},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V238*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N238* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:N238,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:N238,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D238,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M238:N238,\">0\")-1)<0,0,COUNTIF(MATRIX2!M238:N238,\">0\"))))))","v":418344.24},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W238*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O238*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:O238,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:O238,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E238,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M238:O238,\">0\")-1)<0,0,COUNTIF(MATRIX2!M238:O238,\">0\"))))))","v":418344.24},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X238*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P238*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:P238,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:P238,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F238,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M238:P238,\">0\")-1)<0,0,COUNTIF(MATRIX2!M238:P238,\">0\")))))))","v":444605.3698602739},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y238*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q238*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:Q238,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:Q238,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G238,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M238:Q238,\">0\")-1)<0,0,COUNTIF(MATRIX2!M238:Q238,\">0\"))))))","v":483449.06234999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z238*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R238*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:R238,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:R238,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H238,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M238:R238,\">0\")-1)<0,0,COUNTIF(MATRIX2!M238:R238,\">0\"))))))","v":519707.74202624994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA238*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S238*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:S238,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M238:S238,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I238,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M238:S238,\">0\")-1)<0,0,COUNTIF(MATRIX2!M238:S238,\">0\"))))))","v":558685.82267821871},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2843136.4769147425}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":311},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,4,FALSE)","v":88.665711252653921},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,7,FALSE)","v":471},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,10,FALSE)","v":41761.550000000003},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,11,FALSE)","v":501138.6},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":546378.84},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D239=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D239,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1813709.8372602738},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V239*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N239* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:N239,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:N239,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D239,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M239:N239,\">0\")-1)<0,0,COUNTIF(MATRIX2!M239:N239,\">0\"))))))","v":557779.79026499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W239*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O239*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:O239,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:O239,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E239,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M239:O239,\">0\")-1)<0,0,COUNTIF(MATRIX2!M239:O239,\">0\"))))))","v":588457.67872957489},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X239*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P239*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:P239,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:P239,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F239,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M239:P239,\">0\")-1)<0,0,COUNTIF(MATRIX2!M239:P239,\">0\")))))))","v":552107.23317959521},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y239*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q239*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:Q239,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:Q239,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G239,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M239:Q239,\">0\")-1)<0,0,COUNTIF(MATRIX2!M239:Q239,\">0\"))))))","v":579128.29462499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z239*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R239*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:R239,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:R239,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H239,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M239:R239,\">0\")-1)<0,0,COUNTIF(MATRIX2!M239:R239,\">0\"))))))","v":622562.91672187485},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA239*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S239*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:S239,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M239:S239,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I239,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M239:S239,\">0\")-1)<0,0,COUNTIF(MATRIX2!M239:S239,\">0\"))))))","v":669255.13547601551},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3569291.0489970604}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":313},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,4,FALSE)","v":194.83163145539905},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,7,FALSE)","v":7668},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,10,FALSE)","v":1493968.95},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,11,FALSE)","v":17927627.399999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":8895186.7200000007},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-07-01"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-06-30"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D240=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D240,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-64883276.151780814},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V240*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N240* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:N240,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:N240,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D240,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M240:N240,\">0\")-1)<0,0,COUNTIF(MATRIX2!M240:N240,\">0\"))))))","v":21692429.154000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W240*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O240*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:O240,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:O240,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E240,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M240:O240,\">0\")-1)<0,0,COUNTIF(MATRIX2!M240:O240,\">0\"))))))","v":23861672.069400005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X240*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P240*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:P240,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:P240,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F240,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M240:P240,\">0\")-1)<0,0,COUNTIF(MATRIX2!M240:P240,\">0\")))))))","v":26247839.276340004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y240*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q240*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:Q240,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:Q240,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G240,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M240:Q240,\">0\")-1)<0,0,COUNTIF(MATRIX2!M240:Q240,\">0\"))))))","v":22391778.15588779},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z240*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R240*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:R240,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:R240,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H240,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M240:R240,\">0\")-1)<0,0,COUNTIF(MATRIX2!M240:R240,\">0\"))))))","v":10279526.468820391},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA240*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S240*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:S240,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M240:S240,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I240,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M240:S240,\">0\")-1)<0,0,COUNTIF(MATRIX2!M240:S240,\">0\"))))))","v":11050490.953981921},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":115523736.07843013}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":314},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,4,FALSE)","v":90.500006560603566},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,7,FALSE)","v":609.70000000000005},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,10,FALSE)","v":55177.853999999999},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,11,FALSE)","v":662134.24800000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":707276.38800000004},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-05"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D241=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D241,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2396381.7578301369},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V241*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N241* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:N241,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:N241,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D241,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M241:N241,\">0\")-1)<0,0,COUNTIF(MATRIX2!M241:N241,\">0\"))))))","v":662134.24800000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W241*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O241*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:O241,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:O241,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E241,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M241:O241,\">0\")-1)<0,0,COUNTIF(MATRIX2!M241:O241,\">0\"))))))","v":691454.09672136989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X241*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P241*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:P241,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:P241,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F241,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M241:P241,\">0\")-1)<0,0,COUNTIF(MATRIX2!M241:P241,\">0\")))))))","v":765178.89034499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y241*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q241*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:Q241,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:Q241,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G241,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M241:Q241,\">0\")-1)<0,0,COUNTIF(MATRIX2!M241:Q241,\">0\"))))))","v":822567.30712087487},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z241*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R241*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:R241,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:R241,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H241,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M241:R241,\">0\")-1)<0,0,COUNTIF(MATRIX2!M241:R241,\">0\"))))))","v":884259.85515494063},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA241*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S241*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:S241,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M241:S241,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I241,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M241:S241,\">0\")-1)<0,0,COUNTIF(MATRIX2!M241:S241,\">0\"))))))","v":950579.34429156117},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4776173.7416337468}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":315},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,4,FALSE)","v":108.8133267846847},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,7,FALSE)","v":468.29},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,10,FALSE)","v":50956.192799999997},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,11,FALSE)","v":611474.31359999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":543235.13160000008},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-06"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D242=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D242,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2213034.4336043834},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V242*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N242* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:N242,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:N242,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D242,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M242:N242,\">0\")-1)<0,0,COUNTIF(MATRIX2!M242:N242,\">0\"))))))","v":680586.19789463992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W242*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O242*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:O242,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:O242,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E242,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M242:O242,\">0\")-1)<0,0,COUNTIF(MATRIX2!M242:O242,\">0\"))))))","v":718018.43877884513},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X242*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P242*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:P242,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:P242,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F242,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M242:P242,\">0\")-1)<0,0,COUNTIF(MATRIX2!M242:P242,\">0\")))))))","v":757509.45291168161},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y242*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q242*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:Q242,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:Q242,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G242,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M242:Q242,\">0\")-1)<0,0,COUNTIF(MATRIX2!M242:Q242,\">0\"))))))","v":672709.61299005663},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z242*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R242*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:R242,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:R242,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H242,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M242:R242,\">0\")-1)<0,0,COUNTIF(MATRIX2!M242:R242,\">0\"))))))","v":627777.70606206334},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA242*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S242*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:S242,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M242:S242,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I242,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M242:S242,\">0\")-1)<0,0,COUNTIF(MATRIX2!M242:S242,\">0\"))))))","v":674861.03401671804},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4131462.4426540043}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":316},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,4,FALSE)","v":94.404717607973424},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,7,FALSE)","v":602},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,10,FALSE)","v":56831.64},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,11,FALSE)","v":681979.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":698344.08000000007},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D243=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D243,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2468205.9103561644},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V243*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N243* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:N243,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:N243,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D243,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M243:N243,\">0\")-1)<0,0,COUNTIF(MATRIX2!M243:N243,\">0\"))))))","v":707553.91800000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W243*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O243*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:O243,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:O243,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E243,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M243:O243,\">0\")-1)<0,0,COUNTIF(MATRIX2!M243:O243,\">0\"))))))","v":788112.76769999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X243*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P243*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:P243,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:P243,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F243,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M243:P243,\">0\")-1)<0,0,COUNTIF(MATRIX2!M243:P243,\">0\")))))))","v":847221.22527749999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y243*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q243*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:Q243,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:Q243,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G243,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M243:Q243,\">0\")-1)<0,0,COUNTIF(MATRIX2!M243:Q243,\">0\"))))))","v":910762.81717331253},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z243*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R243*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:R243,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:R243,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H243,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M243:R243,\">0\")-1)<0,0,COUNTIF(MATRIX2!M243:R243,\">0\"))))))","v":979070.0284613109},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA243*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S243*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:S243,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M243:S243,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I243,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M243:S243,\">0\")-1)<0,0,COUNTIF(MATRIX2!M243:S243,\">0\"))))))","v":1052500.2805959091},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5285221.0372080319}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":317},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,4,FALSE)","v":95.1},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,7,FALSE)","v":560},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,10,FALSE)","v":53256},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,11,FALSE)","v":639072},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":649622.4},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-05"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-04"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D244=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D244,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2312915.3753424655},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V244*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N244* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:N244,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:N244,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D244,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M244:N244,\">0\")-1)<0,0,COUNTIF(MATRIX2!M244:N244,\">0\"))))))","v":663037.19999999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W244*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O244*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:O244,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:O244,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E244,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M244:O244,\">0\")-1)<0,0,COUNTIF(MATRIX2!M244:O244,\">0\"))))))","v":738527.58},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X244*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P244*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:P244,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:P244,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F244,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M244:P244,\">0\")-1)<0,0,COUNTIF(MATRIX2!M244:P244,\">0\")))))))","v":793917.14849999989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y244*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q244*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:Q244,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:Q244,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G244,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M244:Q244,\">0\")-1)<0,0,COUNTIF(MATRIX2!M244:Q244,\">0\"))))))","v":853460.93463749997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z244*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R244*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:R244,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:R244,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H244,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M244:R244,\">0\")-1)<0,0,COUNTIF(MATRIX2!M244:R244,\">0\"))))))","v":917470.50473531242},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA244*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S244*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:S244,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M244:S244,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I244,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M244:S244,\">0\")-1)<0,0,COUNTIF(MATRIX2!M244:S244,\">0\"))))))","v":986280.79259046074},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4952694.1604632726}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":320},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,4,FALSE)","v":90.5},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,7,FALSE)","v":93},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,10,FALSE)","v":8416.5},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,11,FALSE)","v":100998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":107883.72},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D245=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D245,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-365529.74794520548},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V245*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N245* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:N245,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:N245,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D245,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M245:N245,\">0\")-1)<0,0,COUNTIF(MATRIX2!M245:N245,\">0\"))))))","v":104785.42499999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W245*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O245*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:O245,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:O245,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E245,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M245:O245,\">0\")-1)<0,0,COUNTIF(MATRIX2!M245:O245,\">0\"))))))","v":116715.81374999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X245*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P245*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:P245,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:P245,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F245,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M245:P245,\">0\")-1)<0,0,COUNTIF(MATRIX2!M245:P245,\">0\")))))))","v":125469.49978124998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y245*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q245*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:Q245,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:Q245,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G245,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M245:Q245,\">0\")-1)<0,0,COUNTIF(MATRIX2!M245:Q245,\">0\"))))))","v":134879.71226484375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z245*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R245*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:R245,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:R245,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H245,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M245:R245,\">0\")-1)<0,0,COUNTIF(MATRIX2!M245:R245,\">0\"))))))","v":144995.69068470702},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA245*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S245*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:S245,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M245:S245,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I245,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M245:S245,\">0\")-1)<0,0,COUNTIF(MATRIX2!M245:S245,\">0\"))))))","v":155870.36748606001},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":782716.50896686071}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":323},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,4,FALSE)","v":160.029166},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,10,FALSE)","v":800145.83},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,11,FALSE)","v":9601749.9600000009},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5800200},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-08-01"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D246=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D246,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-34750443.00591781},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V246*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N246* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:N246,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:N246,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D246,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M246:N246,\">0\")-1)<0,0,COUNTIF(MATRIX2!M246:N246,\">0\"))))))","v":11199481.153344002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W246*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O246*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:O246,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:O246,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E246,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M246:O246,\">0\")-1)<0,0,COUNTIF(MATRIX2!M246:O246,\">0\"))))))","v":7198861.9575503729},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X246*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P246*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:P246,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:P246,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F246,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M246:P246,\">0\")-1)<0,0,COUNTIF(MATRIX2!M246:P246,\">0\")))))))","v":6713580.6947999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y246*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q246*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:Q246,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:Q246,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G246,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M246:Q246,\">0\")-1)<0,0,COUNTIF(MATRIX2!M246:Q246,\">0\"))))))","v":7217099.2469099993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z246*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R246*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:R246,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:R246,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H246,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M246:R246,\">0\")-1)<0,0,COUNTIF(MATRIX2!M246:R246,\">0\"))))))","v":7758381.6904282495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA246*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S246*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:S246,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M246:S246,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I246,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M246:S246,\">0\")-1)<0,0,COUNTIF(MATRIX2!M246:S246,\">0\"))))))","v":8340260.3172103688},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":48427665.060242988}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":324},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,4,FALSE)","v":98.916055555555559},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,7,FALSE)","v":180},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,10,FALSE)","v":17804.89},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,11,FALSE)","v":213658.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":208807.19999999998},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-15"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-14"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D247=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D247,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-773268.8117260274},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V247*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N247* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:N247,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:N247,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D247,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M247:N247,\">0\")-1)<0,0,COUNTIF(MATRIX2!M247:N247,\">0\"))))))","v":221670.88049999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W247*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O247*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:O247,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:O247,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E247,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M247:O247,\">0\")-1)<0,0,COUNTIF(MATRIX2!M247:O247,\">0\"))))))","v":246909.31207499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X247*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P247*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:P247,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:P247,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F247,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M247:P247,\">0\")-1)<0,0,COUNTIF(MATRIX2!M247:P247,\">0\")))))))","v":265427.51048062497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y247*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q247*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:Q247,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:Q247,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G247,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M247:Q247,\">0\")-1)<0,0,COUNTIF(MATRIX2!M247:Q247,\">0\"))))))","v":285334.57376667182},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z247*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R247*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:R247,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:R247,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H247,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M247:R247,\">0\")-1)<0,0,COUNTIF(MATRIX2!M247:R247,\">0\"))))))","v":306734.66679917224},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA247*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S247*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:S247,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M247:S247,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I247,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M247:S247,\">0\")-1)<0,0,COUNTIF(MATRIX2!M247:S247,\">0\"))))))","v":329739.76680911012},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1655816.710430579}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":325},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,4,FALSE)","v":85.366304347826087},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,10,FALSE)","v":19634.25},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,11,FALSE)","v":235611},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":266809.2},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-10"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D248=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D248,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-852718.16712328768},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V248*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N248* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:N248,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:N248,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D248,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M248:N248,\">0\")-1)<0,0,COUNTIF(MATRIX2!M248:N248,\">0\"))))))","v":262240.93327499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W248*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O248*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:O248,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:O248,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E248,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M248:O248,\">0\")-1)<0,0,COUNTIF(MATRIX2!M248:O248,\">0\"))))))","v":276664.18460512493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X248*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P248*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:P248,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:P248,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F248,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M248:P248,\">0\")-1)<0,0,COUNTIF(MATRIX2!M248:P248,\">0\")))))))","v":259573.97278253478},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y248*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q248*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:Q248,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:Q248,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G248,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M248:Q248,\">0\")-1)<0,0,COUNTIF(MATRIX2!M248:Q248,\">0\"))))))","v":272277.96187499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z248*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R248*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:R248,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:R248,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H248,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M248:R248,\">0\")-1)<0,0,COUNTIF(MATRIX2!M248:R248,\">0\"))))))","v":292698.80901562498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA248*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S248*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:S248,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M248:S248,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I248,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M248:S248,\">0\")-1)<0,0,COUNTIF(MATRIX2!M248:S248,\">0\"))))))","v":314651.21969179687},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1678107.0812450815}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":327},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,4,FALSE)","v":146.80972875226041},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,7,FALSE)","v":1659},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,10,FALSE)","v":243557.34},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,11,FALSE)","v":2922688.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1924506.3599999999},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D249=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D249,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10577728.640219178},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V249*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N249* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:N249,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:N249,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D249,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M249:N249,\">0\")-1)<0,0,COUNTIF(MATRIX2!M249:N249,\">0\"))))))","v":2537143.0952399997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W249*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O249*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:O249,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:O249,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E249,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M249:O249,\">0\")-1)<0,0,COUNTIF(MATRIX2!M249:O249,\">0\"))))))","v":2312967.9687659997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X249*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P249*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:P249,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:P249,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F249,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M249:P249,\">0\")-1)<0,0,COUNTIF(MATRIX2!M249:P249,\">0\")))))))","v":2486440.5664234497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y249*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q249*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:Q249,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:Q249,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G249,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M249:Q249,\">0\")-1)<0,0,COUNTIF(MATRIX2!M249:Q249,\">0\"))))))","v":2672923.6089052083},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z249*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R249*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:R249,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:R249,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H249,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M249:R249,\">0\")-1)<0,0,COUNTIF(MATRIX2!M249:R249,\">0\"))))))","v":2873392.8795730988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA249*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S249*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:S249,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M249:S249,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I249,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M249:S249,\">0\")-1)<0,0,COUNTIF(MATRIX2!M249:S249,\">0\"))))))","v":3088897.3455410809},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":15971765.464448838}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":328},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,4,FALSE)","v":66.000030939796318},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,7,FALSE)","v":155.13999999999999},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,10,FALSE)","v":10239.2448},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,11,FALSE)","v":122870.9376},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":179968.60560000001},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D250=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D250,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-444691.804300274},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V250*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N250* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:N250,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:N250,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D250,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M250:N250,\">0\")-1)<0,0,COUNTIF(MATRIX2!M250:N250,\">0\"))))))","v":122870.9376},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W250*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O250*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:O250,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:O250,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E250,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M250:O250,\">0\")-1)<0,0,COUNTIF(MATRIX2!M250:O250,\">0\"))))))","v":122870.9376},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X250*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P250*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:P250,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:P250,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F250,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M250:P250,\">0\")-1)<0,0,COUNTIF(MATRIX2!M250:P250,\">0\")))))))","v":122870.9376},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y250*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q250*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:Q250,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:Q250,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G250,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M250:Q250,\">0\")-1)<0,0,COUNTIF(MATRIX2!M250:Q250,\">0\"))))))","v":122870.9376},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z250*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R250*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:R250,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:R250,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H250,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M250:R250,\">0\")-1)<0,0,COUNTIF(MATRIX2!M250:R250,\">0\"))))))","v":122870.9376},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA250*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S250*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:S250,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M250:S250,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I250,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M250:S250,\">0\")-1)<0,0,COUNTIF(MATRIX2!M250:S250,\">0\"))))))","v":122870.9376},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":737225.62560000014}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":329},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,4,FALSE)","v":120.61767898383371},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,7,FALSE)","v":1732},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,10,FALSE)","v":208909.82},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,11,FALSE)","v":2506917.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2009189.28},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-11"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D251=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D251,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-9072982.1003835611},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V251*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N251* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:N251,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:N251,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D251,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M251:N251,\">0\")-1)<0,0,COUNTIF(MATRIX2!M251:N251,\">0\"))))))","v":2585171.2918079998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W251*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O251*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:O251,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:O251,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E251,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M251:O251,\">0\")-1)<0,0,COUNTIF(MATRIX2!M251:O251,\">0\"))))))","v":2414744.1361679998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X251*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P251*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:P251,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:P251,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F251,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M251:P251,\">0\")-1)<0,0,COUNTIF(MATRIX2!M251:P251,\">0\")))))))","v":2595849.9463805999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y251*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q251*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:Q251,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:Q251,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G251,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M251:Q251,\">0\")-1)<0,0,COUNTIF(MATRIX2!M251:Q251,\">0\"))))))","v":2790538.6923591448},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z251*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R251*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:R251,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:R251,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H251,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M251:R251,\">0\")-1)<0,0,COUNTIF(MATRIX2!M251:R251,\">0\"))))))","v":2999829.0942860809},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA251*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S251*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:S251,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M251:S251,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I251,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M251:S251,\">0\")-1)<0,0,COUNTIF(MATRIX2!M251:S251,\">0\"))))))","v":3224816.2763575367},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":16610949.437359361}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":330},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,4,FALSE)","v":92.003156443005338},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,7,FALSE)","v":1000.62},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,10,FALSE)","v":92060.198399999994},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,11,FALSE)","v":1104722.3807999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1160759.2248},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-10"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-04"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D252=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D252,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3998187.0274980818},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V252*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N252* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:N252,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:N252,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D252,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M252:N252,\">0\")-1)<0,0,COUNTIF(MATRIX2!M252:N252,\">0\"))))))","v":1146149.4700799999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W252*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O252*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:O252,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:O252,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E252,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M252:O252,\">0\")-1)<0,0,COUNTIF(MATRIX2!M252:O252,\">0\"))))))","v":1276644.8013119998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X252*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P252*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:P252,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:P252,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F252,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M252:P252,\">0\")-1)<0,0,COUNTIF(MATRIX2!M252:P252,\">0\")))))))","v":1372393.1614103997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y252*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q252*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:Q252,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:Q252,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G252,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M252:Q252,\">0\")-1)<0,0,COUNTIF(MATRIX2!M252:Q252,\">0\"))))))","v":1475322.6485161798},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z252*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R252*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:R252,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:R252,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H252,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M252:R252,\">0\")-1)<0,0,COUNTIF(MATRIX2!M252:R252,\">0\"))))))","v":1585971.8471548932},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA252*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S252*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:S252,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M252:S252,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I252,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M252:S252,\">0\")-1)<0,0,COUNTIF(MATRIX2!M252:S252,\">0\"))))))","v":1704919.7356915101},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8561401.6641649827}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":331},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,4,FALSE)","v":48.866843508224434},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,7,FALSE)","v":153.81},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,10,FALSE)","v":7516.2092000000002},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,11,FALSE)","v":90194.510399999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":178425.7524},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-02"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D253=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D253,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-326429.99517369864},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V253*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N253* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:N253,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:N253,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D253,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M253:N253,\">0\")-1)<0,0,COUNTIF(MATRIX2!M253:N253,\">0\"))))))","v":93576.804539999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W253*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O253*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:O253,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:O253,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E253,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M253:O253,\">0\")-1)<0,0,COUNTIF(MATRIX2!M253:O253,\">0\"))))))","v":104231.03108099999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X253*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P253*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:P253,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:P253,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F253,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M253:P253,\">0\")-1)<0,0,COUNTIF(MATRIX2!M253:P253,\">0\")))))))","v":112048.35841207499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y253*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q253*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:Q253,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:Q253,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G253,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M253:Q253,\">0\")-1)<0,0,COUNTIF(MATRIX2!M253:Q253,\">0\"))))))","v":120451.98529298061},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z253*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R253*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:R253,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:R253,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H253,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M253:R253,\">0\")-1)<0,0,COUNTIF(MATRIX2!M253:R253,\">0\"))))))","v":129485.88418995416},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA253*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S253*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:S253,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M253:S253,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I253,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M253:S253,\">0\")-1)<0,0,COUNTIF(MATRIX2!M253:S253,\">0\"))))))","v":139197.32550420071},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":698991.38902021036}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":332},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,4,FALSE)","v":183.94182680618789},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,7,FALSE)","v":12585.9},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,10,FALSE)","v":2315073.4380000001},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,11,FALSE)","v":27780881.256000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":14600147.436000001},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-10"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-09"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D254=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D254,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-100543956.54568768},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V254*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N254* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:N254,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:N254,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D254,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M254:N254,\">0\")-1)<0,0,COUNTIF(MATRIX2!M254:N254,\">0\"))))))","v":24968915.576604005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W254*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O254*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:O254,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:O254,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E254,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M254:O254,\">0\")-1)<0,0,COUNTIF(MATRIX2!M254:O254,\">0\"))))))","v":17547187.195956603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X254*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P254*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:P254,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:P254,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F254,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M254:P254,\">0\")-1)<0,0,COUNTIF(MATRIX2!M254:P254,\">0\")))))))","v":18863226.235653345},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y254*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q254*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:Q254,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:Q254,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G254,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M254:Q254,\">0\")-1)<0,0,COUNTIF(MATRIX2!M254:Q254,\">0\"))))))","v":20277968.203327347},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z254*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R254*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:R254,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:R254,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H254,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M254:R254,\">0\")-1)<0,0,COUNTIF(MATRIX2!M254:R254,\">0\"))))))","v":21798815.818576898},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA254*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S254*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:S254,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M254:S254,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I254,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M254:S254,\">0\")-1)<0,0,COUNTIF(MATRIX2!M254:S254,\">0\"))))))","v":23433727.004970163},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":126889840.03508836}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":334},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,4,FALSE)","v":92.15},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,10,FALSE)","v":25802},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,11,FALSE)","v":309624},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":324811.2},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D255=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D255,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1120584.3945205479},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V255*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N255* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:N255,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:N255,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D255,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M255:N255,\">0\")-1)<0,0,COUNTIF(MATRIX2!M255:N255,\">0\"))))))","v":321234.90000000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W255*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O255*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:O255,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:O255,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E255,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M255:O255,\">0\")-1)<0,0,COUNTIF(MATRIX2!M255:O255,\">0\"))))))","v":357809.23499999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X255*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P255*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:P255,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:P255,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F255,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M255:P255,\">0\")-1)<0,0,COUNTIF(MATRIX2!M255:P255,\">0\")))))))","v":384644.92762499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y255*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q255*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:Q255,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:Q255,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G255,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M255:Q255,\">0\")-1)<0,0,COUNTIF(MATRIX2!M255:Q255,\">0\"))))))","v":413493.29719687498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z255*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R255*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:R255,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:R255,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H255,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M255:R255,\">0\")-1)<0,0,COUNTIF(MATRIX2!M255:R255,\">0\"))))))","v":444505.2944866406},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA255*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S255*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:S255,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M255:S255,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I255,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M255:S255,\">0\")-1)<0,0,COUNTIF(MATRIX2!M255:S255,\">0\"))))))","v":477843.19157313858},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2399530.8458816539}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":335},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,4,FALSE)","v":67.221192170818512},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,7,FALSE)","v":562},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,10,FALSE)","v":37778.31},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,11,FALSE)","v":453339.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":651942.48},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-11"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D256=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D256,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1640717.1784109587},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V256*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N256* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:N256,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:N256,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D256,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M256:N256,\">0\")-1)<0,0,COUNTIF(MATRIX2!M256:N256,\">0\"))))))","v":504578.44185299991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W256*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O256*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:O256,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:O256,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E256,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M256:O256,\">0\")-1)<0,0,COUNTIF(MATRIX2!M256:O256,\">0\"))))))","v":490976.38170156156},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X256*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P256*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:P256,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:P256,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F256,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M256:P256,\">0\")-1)<0,0,COUNTIF(MATRIX2!M256:P256,\">0\")))))))","v":523890.71392499993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y256*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q256*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:Q256,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:Q256,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G256,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M256:Q256,\">0\")-1)<0,0,COUNTIF(MATRIX2!M256:Q256,\">0\"))))))","v":563182.51746937493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z256*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R256*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:R256,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:R256,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H256,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M256:R256,\">0\")-1)<0,0,COUNTIF(MATRIX2!M256:R256,\">0\"))))))","v":605421.20627957804},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA256*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S256*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:S256,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M256:S256,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I256,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M256:S256,\">0\")-1)<0,0,COUNTIF(MATRIX2!M256:S256,\">0\"))))))","v":650827.79675054643},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3338877.0579790608}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":336},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,4,FALSE)","v":91.033647058823533},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,7,FALSE)","v":340},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,10,FALSE)","v":30951.439999999999},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,11,FALSE)","v":371417.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":394413.60000000003},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D257=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D257,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1344225.2791232876},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V257*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N257* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:N257,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:N257,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D257,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M257:N257,\">0\")-1)<0,0,COUNTIF(MATRIX2!M257:N257,\">0\"))))))","v":385345.42800000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W257*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O257*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:O257,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:O257,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E257,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M257:O257,\">0\")-1)<0,0,COUNTIF(MATRIX2!M257:O257,\">0\"))))))","v":429219.09419999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X257*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P257*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:P257,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:P257,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F257,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M257:P257,\">0\")-1)<0,0,COUNTIF(MATRIX2!M257:P257,\">0\")))))))","v":461410.52626499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y257*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q257*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:Q257,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:Q257,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G257,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M257:Q257,\">0\")-1)<0,0,COUNTIF(MATRIX2!M257:Q257,\">0\"))))))","v":496016.31573487498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z257*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R257*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:R257,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:R257,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H257,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M257:R257,\">0\")-1)<0,0,COUNTIF(MATRIX2!M257:R257,\">0\"))))))","v":533217.53941499058},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA257*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S257*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:S257,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M257:S257,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I257,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M257:S257,\">0\")-1)<0,0,COUNTIF(MATRIX2!M257:S257,\">0\"))))))","v":573208.85487111483},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2878417.7584859803}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":342},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,4,FALSE)","v":91.552376662540425},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,7,FALSE)","v":1833.79},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,10,FALSE)","v":167887.8328},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,11,FALSE)","v":2014653.9935999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2127269.7516000001},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D258=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D258,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7291391.5768372603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V258*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N258* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:N258,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:N258,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D258,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M258:N258,\">0\")-1)<0,0,COUNTIF(MATRIX2!M258:N258,\">0\"))))))","v":2090203.5183600001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W258*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O258*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:O258,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:O258,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E258,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M258:O258,\">0\")-1)<0,0,COUNTIF(MATRIX2!M258:O258,\">0\"))))))","v":2328184.5213539996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X258*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P258*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:P258,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:P258,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F258,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M258:P258,\">0\")-1)<0,0,COUNTIF(MATRIX2!M258:P258,\">0\")))))))","v":2502798.3604555498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y258*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q258*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:Q258,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:Q258,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G258,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M258:Q258,\">0\")-1)<0,0,COUNTIF(MATRIX2!M258:Q258,\">0\"))))))","v":2690508.2374897161},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z258*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R258*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:R258,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:R258,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H258,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M258:R258,\">0\")-1)<0,0,COUNTIF(MATRIX2!M258:R258,\">0\"))))))","v":2892296.3553014444},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA258*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S258*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:S258,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M258:S258,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I258,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M258:S258,\">0\")-1)<0,0,COUNTIF(MATRIX2!M258:S258,\">0\"))))))","v":3109218.5819490524},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":15613209.574909762}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":343},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,4,FALSE)","v":29.938331053351575},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,7,FALSE)","v":14.62},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,10,FALSE)","v":437.69839999999999},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,11,FALSE)","v":5252.3807999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":16959.784800000001},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-04-30"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D259=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D259,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19009.301470684932},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V259*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N259* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:N259,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:N259,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D259,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M259:N259,\">0\")-1)<0,0,COUNTIF(MATRIX2!M259:N259,\">0\"))))))","v":5449.3450799999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W259*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O259*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:O259,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:O259,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E259,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M259:O259,\">0\")-1)<0,0,COUNTIF(MATRIX2!M259:O259,\">0\"))))))","v":6069.7825619999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X259*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P259*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:P259,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:P259,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F259,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M259:P259,\">0\")-1)<0,0,COUNTIF(MATRIX2!M259:P259,\">0\")))))))","v":6525.0162541499994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y259*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q259*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:Q259,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:Q259,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G259,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M259:Q259,\">0\")-1)<0,0,COUNTIF(MATRIX2!M259:Q259,\">0\"))))))","v":7014.3924732112491},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z259*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R259*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:R259,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:R259,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H259,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M259:R259,\">0\")-1)<0,0,COUNTIF(MATRIX2!M259:R259,\">0\"))))))","v":7540.4719087020931},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA259*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S259*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:S259,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M259:S259,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I259,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M259:S259,\">0\")-1)<0,0,COUNTIF(MATRIX2!M259:S259,\">0\"))))))","v":8106.0073018547491},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":40705.015579918094}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":344},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,4,FALSE)","v":178.50018660395963},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,7,FALSE)","v":13183},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,10,FALSE)","v":2353167.96},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,11,FALSE)","v":28238015.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":15292807.32},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-03-01"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D260=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D260,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-102198406.85457534},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V260*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N260* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:N260,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:N260,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D260,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M260:N260,\">0\")-1)<0,0,COUNTIF(MATRIX2!M260:N260,\">0\"))))))","v":33549586.239312004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W260*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O260*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:O260,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:O260,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E260,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M260:O260,\">0\")-1)<0,0,COUNTIF(MATRIX2!M260:O260,\">0\"))))))","v":24700030.776322793},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X260*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P260*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:P260,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:P260,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F260,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M260:P260,\">0\")-1)<0,0,COUNTIF(MATRIX2!M260:P260,\">0\")))))))","v":17701026.85990968},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y260*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q260*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:Q260,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:Q260,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G260,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M260:Q260,\">0\")-1)<0,0,COUNTIF(MATRIX2!M260:Q260,\">0\"))))))","v":19028603.874402903},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z260*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R260*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:R260,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:R260,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H260,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M260:R260,\">0\")-1)<0,0,COUNTIF(MATRIX2!M260:R260,\">0\"))))))","v":20455749.164983124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA260*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S260*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:S260,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M260:S260,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I260,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M260:S260,\">0\")-1)<0,0,COUNTIF(MATRIX2!M260:S260,\">0\"))))))","v":21989930.352356859},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":137424927.26728734}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":346},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,4,FALSE)","v":69.72},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,7,FALSE)","v":536},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,10,FALSE)","v":37369.919999999998},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,11,FALSE)","v":448439.03999999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":621781.44000000006},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-16"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-11-15"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D261=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D261,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1622980.7447671231},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V261*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N261* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:N261,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:N261,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D261,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M261:N261,\">0\")-1)<0,0,COUNTIF(MATRIX2!M261:N261,\">0\"))))))","v":465255.50399999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W261*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O261*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:O261,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:O261,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E261,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M261:O261,\">0\")-1)<0,0,COUNTIF(MATRIX2!M261:O261,\">0\"))))))","v":518227.36559999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X261*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P261*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:P261,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:P261,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F261,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M261:P261,\">0\")-1)<0,0,COUNTIF(MATRIX2!M261:P261,\">0\")))))))","v":557094.41801999987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y261*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q261*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:Q261,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:Q261,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G261,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M261:Q261,\">0\")-1)<0,0,COUNTIF(MATRIX2!M261:Q261,\">0\"))))))","v":598876.49937149987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z261*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R261*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:R261,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:R261,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H261,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M261:R261,\">0\")-1)<0,0,COUNTIF(MATRIX2!M261:R261,\">0\"))))))","v":643792.23682436242},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA261*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S261*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:S261,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M261:S261,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I261,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M261:S261,\">0\")-1)<0,0,COUNTIF(MATRIX2!M261:S261,\">0\"))))))","v":692076.65458618954},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3475322.6784020513}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":347},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,4,FALSE)","v":90.32},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,7,FALSE)","v":516},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,10,FALSE)","v":46605.120000000003},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,11,FALSE)","v":559261.43999999994},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":598580.64},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D262=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D262,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2024066.7458630134},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V262*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N262* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:N262,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:N262,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D262,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M262:N262,\">0\")-1)<0,0,COUNTIF(MATRIX2!M262:N262,\">0\"))))))","v":580233.74399999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W262*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O262*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:O262,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:O262,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E262,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M262:O262,\">0\")-1)<0,0,COUNTIF(MATRIX2!M262:O262,\">0\"))))))","v":646296.50159999984},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X262*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P262*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:P262,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:P262,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F262,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M262:P262,\">0\")-1)<0,0,COUNTIF(MATRIX2!M262:P262,\">0\")))))))","v":694768.73921999987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y262*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q262*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:Q262,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:Q262,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G262,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M262:Q262,\">0\")-1)<0,0,COUNTIF(MATRIX2!M262:Q262,\">0\"))))))","v":746876.39466149989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z262*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R262*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:R262,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:R262,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H262,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M262:R262,\">0\")-1)<0,0,COUNTIF(MATRIX2!M262:R262,\">0\"))))))","v":802892.1242611123},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA262*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S262*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:S262,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M262:S262,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I262,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M262:S262,\">0\")-1)<0,0,COUNTIF(MATRIX2!M262:S262,\">0\"))))))","v":863109.03358069563},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4334176.5373233072}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":349},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,4,FALSE)","v":91.162807228915668},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,7,FALSE)","v":830},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,10,FALSE)","v":75665.13},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,11,FALSE)","v":907981.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":962833.20000000007},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D263=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D263,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3286146.9609863013},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V263*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N263* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:N263,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:N263,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D263,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M263:N263,\">0\")-1)<0,0,COUNTIF(MATRIX2!M263:N263,\">0\"))))))","v":942030.8685000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W263*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O263*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:O263,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:O263,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E263,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M263:O263,\">0\")-1)<0,0,COUNTIF(MATRIX2!M263:O263,\">0\"))))))","v":1049286.1902749999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X263*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P263*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:P263,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:P263,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F263,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M263:P263,\">0\")-1)<0,0,COUNTIF(MATRIX2!M263:P263,\">0\")))))))","v":1127982.654545625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y263*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q263*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:Q263,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:Q263,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G263,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M263:Q263,\">0\")-1)<0,0,COUNTIF(MATRIX2!M263:Q263,\">0\"))))))","v":1212581.3536365468},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z263*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R263*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:R263,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:R263,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H263,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M263:R263,\">0\")-1)<0,0,COUNTIF(MATRIX2!M263:R263,\">0\"))))))","v":1303524.9551592879},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA263*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S263*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:S263,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M263:S263,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I263,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M263:S263,\">0\")-1)<0,0,COUNTIF(MATRIX2!M263:S263,\">0\"))))))","v":1401289.3267962344},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7036695.3489126945}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":351},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,4,FALSE)","v":247.88724241316271},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,7,FALSE)","v":13675},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,10,FALSE)","v":3389858.04},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,11,FALSE)","v":40678296.479999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":15863547},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D264=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D264,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-147221999.04131505},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V264*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N264* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:N264,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:N264,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D264,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M264:N264,\">0\")-1)<0,0,COUNTIF(MATRIX2!M264:N264,\">0\"))))))","v":48329884.047888003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W264*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O264*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:O264,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:O264,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E264,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M264:O264,\">0\")-1)<0,0,COUNTIF(MATRIX2!M264:O264,\">0\"))))))","v":19957775.780490842},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X264*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P264*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:P264,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:P264,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F264,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M264:P264,\">0\")-1)<0,0,COUNTIF(MATRIX2!M264:P264,\">0\")))))))","v":18361643.200277999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y264*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q264*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:Q264,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:Q264,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G264,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M264:Q264,\">0\")-1)<0,0,COUNTIF(MATRIX2!M264:Q264,\">0\"))))))","v":19738766.440298848},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z264*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R264*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:R264,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:R264,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H264,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M264:R264,\">0\")-1)<0,0,COUNTIF(MATRIX2!M264:R264,\">0\"))))))","v":21219173.923321262},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA264*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S264*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:S264,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M264:S264,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I264,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M264:S264,\">0\")-1)<0,0,COUNTIF(MATRIX2!M264:S264,\">0\"))))))","v":22810611.967570357},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":150417855.35984731}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":352},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,4,FALSE)","v":68.990940921599631},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,7,FALSE)","v":512.37},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,10,FALSE)","v":35348.888400000003},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,11,FALSE)","v":424186.66080000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":594369.69479999994},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-10-13"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-10-12"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D265=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D265,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1535207.0655254794},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V265*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N265* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:N265,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:N265,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D265,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M265:N265,\">0\")-1)<0,0,COUNTIF(MATRIX2!M265:N265,\">0\"))))))","v":475385.99075856002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W265*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O265*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:O265,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:O265,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E265,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M265:O265,\">0\")-1)<0,0,COUNTIF(MATRIX2!M265:O265,\">0\"))))))","v":490200.70988699998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X265*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P265*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:P265,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:P265,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F265,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M265:P265,\">0\")-1)<0,0,COUNTIF(MATRIX2!M265:P265,\">0\")))))))","v":526965.763128525},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y265*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q265*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:Q265,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:Q265,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G265,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M265:Q265,\">0\")-1)<0,0,COUNTIF(MATRIX2!M265:Q265,\">0\"))))))","v":566488.1953631643},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z265*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R265*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:R265,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:R265,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H265,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M265:R265,\">0\")-1)<0,0,COUNTIF(MATRIX2!M265:R265,\">0\"))))))","v":608974.81001540169},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA265*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S265*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:S265,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M265:S265,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I265,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M265:S265,\">0\")-1)<0,0,COUNTIF(MATRIX2!M265:S265,\">0\"))))))","v":654647.92076655675},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3322663.3899192079}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":353},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,4,FALSE)","v":72.270057273768614},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,7,FALSE)","v":87.3},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,10,FALSE)","v":6309.1760000000004},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,11,FALSE)","v":75710.111999999994},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":101271.492},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-11-30"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D266=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D266,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-274008.37795068492},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V266*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N266* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:N266,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:N266,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D266,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M266:N266,\">0\")-1)<0,0,COUNTIF(MATRIX2!M266:N266,\">0\"))))))","v":78549.241199999989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W266*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O266*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:O266,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:O266,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E266,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M266:O266,\">0\")-1)<0,0,COUNTIF(MATRIX2!M266:O266,\">0\"))))))","v":87492.49817999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X266*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P266*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:P266,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:P266,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F266,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M266:P266,\">0\")-1)<0,0,COUNTIF(MATRIX2!M266:P266,\">0\")))))))","v":94054.435543499974},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y266*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q266*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:Q266,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:Q266,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G266,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M266:Q266,\">0\")-1)<0,0,COUNTIF(MATRIX2!M266:Q266,\">0\"))))))","v":101108.51820926249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z266*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R266*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:R266,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:R266,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H266,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M266:R266,\">0\")-1)<0,0,COUNTIF(MATRIX2!M266:R266,\">0\"))))))","v":108691.65707495717},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA266*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S266*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:S266,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M266:S266,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I266,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M266:S266,\">0\")-1)<0,0,COUNTIF(MATRIX2!M266:S266,\">0\"))))))","v":116843.53135557895},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":586739.88156329852}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":354},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,4,FALSE)","v":207.5517736385398},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,7,FALSE)","v":13368},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,10,FALSE)","v":2774552.11},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,11,FALSE)","v":33294625.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":15507414.720000001},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-05-01"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D267=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D267,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-120499178.2129315},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V267*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N267* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:N267,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:N267,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D267,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M267:N267,\">0\")-1)<0,0,COUNTIF(MATRIX2!M267:N267,\">0\"))))))","v":39557344.342692003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W267*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O267*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:O267,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:O267,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E267,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M267:O267,\">0\")-1)<0,0,COUNTIF(MATRIX2!M267:O267,\">0\"))))))","v":31934091.932615504},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X267*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P267*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:P267,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:P267,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F267,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M267:P267,\">0\")-1)<0,0,COUNTIF(MATRIX2!M267:P267,\">0\")))))))","v":17949429.345617279},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y267*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q267*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:Q267,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:Q267,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G267,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M267:Q267,\">0\")-1)<0,0,COUNTIF(MATRIX2!M267:Q267,\">0\"))))))","v":19295636.546538576},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z267*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R267*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:R267,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:R267,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H267,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M267:R267,\">0\")-1)<0,0,COUNTIF(MATRIX2!M267:R267,\">0\"))))))","v":20742809.287528969},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA267*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S267*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:S267,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M267:S267,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I267,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M267:S267,\">0\")-1)<0,0,COUNTIF(MATRIX2!M267:S267,\">0\"))))))","v":22298519.98409364},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":151777831.43908596}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":355},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,4,FALSE)","v":90.5},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,7,FALSE)","v":453},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,10,FALSE)","v":40996.5},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,11,FALSE)","v":491958},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":525498.12},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D268=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D268,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1780483.610958904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V268*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N268* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:N268,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:N268,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D268,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M268:N268,\">0\")-1)<0,0,COUNTIF(MATRIX2!M268:N268,\">0\"))))))","v":510406.42499999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W268*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O268*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:O268,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:O268,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E268,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M268:O268,\">0\")-1)<0,0,COUNTIF(MATRIX2!M268:O268,\">0\"))))))","v":568518.96375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X268*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P268*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:P268,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:P268,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F268,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M268:P268,\">0\")-1)<0,0,COUNTIF(MATRIX2!M268:P268,\">0\")))))))","v":611157.88603124989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y268*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q268*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:Q268,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:Q268,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G268,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M268:Q268,\">0\")-1)<0,0,COUNTIF(MATRIX2!M268:Q268,\">0\"))))))","v":656994.72748359374},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z268*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R268*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:R268,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:R268,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H268,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M268:R268,\">0\")-1)<0,0,COUNTIF(MATRIX2!M268:R268,\">0\"))))))","v":706269.33204486326},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA268*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S268*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:S268,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M268:S268,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I268,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M268:S268,\">0\")-1)<0,0,COUNTIF(MATRIX2!M268:S268,\">0\"))))))","v":759239.5319482279},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3812586.8662579348}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":356},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,4,FALSE)","v":180.50940824468086},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,7,FALSE)","v":1504},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,10,FALSE)","v":271486.15000000002},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,11,FALSE)","v":3257833.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1744700.16},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-12-19"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-18"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D269=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D269,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11790680.68438356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V269*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N269* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:N269,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:N269,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D269,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M269:N269,\">0\")-1)<0,0,COUNTIF(MATRIX2!M269:N269,\">0\"))))))","v":3870632.3377800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W269*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O269*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:O269,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:O269,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E269,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M269:O269,\">0\")-1)<0,0,COUNTIF(MATRIX2!M269:O269,\">0\"))))))","v":4218989.2481802003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X269*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P269*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:P269,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:P269,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F269,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M269:P269,\">0\")-1)<0,0,COUNTIF(MATRIX2!M269:P269,\">0\")))))))","v":4598698.2805164186},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y269*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q269*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:Q269,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:Q269,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G269,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M269:Q269,\">0\")-1)<0,0,COUNTIF(MATRIX2!M269:Q269,\">0\"))))))","v":2550232.4233033946},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z269*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R269*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:R269,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:R269,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H269,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M269:R269,\">0\")-1)<0,0,COUNTIF(MATRIX2!M269:R269,\">0\"))))))","v":2016224.2839209531},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA269*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S269*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:S269,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M269:S269,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I269,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M269:S269,\">0\")-1)<0,0,COUNTIF(MATRIX2!M269:S269,\">0\"))))))","v":2167441.1052150247},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":19422217.678915989}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":357},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,4,FALSE)","v":76.165502958579879},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,7,FALSE)","v":845},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,10,FALSE)","v":64359.85},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,11,FALSE)","v":772318.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":980233.79999999993},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D270=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D270,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2795157.1019178079},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V270*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N270* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:N270,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:N270,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D270,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M270:N270,\">0\")-1)<0,0,COUNTIF(MATRIX2!M270:N270,\">0\"))))))","v":801280.13249999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W270*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O270*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:O270,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:O270,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E270,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M270:O270,\">0\")-1)<0,0,COUNTIF(MATRIX2!M270:O270,\">0\"))))))","v":892510.21987499984},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X270*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P270*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:P270,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:P270,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F270,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M270:P270,\">0\")-1)<0,0,COUNTIF(MATRIX2!M270:P270,\">0\")))))))","v":959448.48636562482},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y270*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q270*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:Q270,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:Q270,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G270,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M270:Q270,\">0\")-1)<0,0,COUNTIF(MATRIX2!M270:Q270,\">0\"))))))","v":1031407.1228430467},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z270*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R270*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:R270,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:R270,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H270,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M270:R270,\">0\")-1)<0,0,COUNTIF(MATRIX2!M270:R270,\">0\"))))))","v":1108762.6570562753},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA270*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S270*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:S270,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M270:S270,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I270,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M270:S270,\">0\")-1)<0,0,COUNTIF(MATRIX2!M270:S270,\">0\"))))))","v":1191919.8563354958},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5985328.4749754416}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":358},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,4,FALSE)","v":122.70000560067207},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,7,FALSE)","v":714.2},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,10,FALSE)","v":87632.343999999997},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,11,FALSE)","v":1051588.128},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":828500.56800000009},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D271=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D271,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3805884.7043506848},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V271*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N271* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:N271,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:N271,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D271,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M271:N271,\">0\")-1)<0,0,COUNTIF(MATRIX2!M271:N271,\">0\"))))))","v":988925.88151199999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W271*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O271*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:O271,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:O271,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E271,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M271:O271,\">0\")-1)<0,0,COUNTIF(MATRIX2!M271:O271,\">0\"))))))","v":995733.40765080007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X271*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P271*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:P271,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:P271,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F271,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M271:P271,\">0\")-1)<0,0,COUNTIF(MATRIX2!M271:P271,\">0\")))))))","v":1070413.41322461},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y271*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q271*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:Q271,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:Q271,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G271,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M271:Q271,\">0\")-1)<0,0,COUNTIF(MATRIX2!M271:Q271,\">0\"))))))","v":1150694.4192164559},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z271*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R271*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:R271,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:R271,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H271,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M271:R271,\">0\")-1)<0,0,COUNTIF(MATRIX2!M271:R271,\">0\"))))))","v":1236996.50065769},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA271*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S271*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:S271,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M271:S271,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I271,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M271:S271,\">0\")-1)<0,0,COUNTIF(MATRIX2!M271:S271,\">0\"))))))","v":1329771.2382070166},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6772534.860468572}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":359},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,4,FALSE)","v":95.18315654952076},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,7,FALSE)","v":1565},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,10,FALSE)","v":148961.64000000001},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,11,FALSE)","v":1787539.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1815462.5999999999},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D272=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D272,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6469424.430904109},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V272*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N272* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:N272,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:N272,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D272,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M272:N272,\">0\")-1)<0,0,COUNTIF(MATRIX2!M272:N272,\">0\"))))))","v":1854572.4180000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W272*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O272*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:O272,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:O272,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E272,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M272:O272,\">0\")-1)<0,0,COUNTIF(MATRIX2!M272:O272,\">0\"))))))","v":2065725.5426999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X272*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P272*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:P272,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:P272,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F272,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M272:P272,\">0\")-1)<0,0,COUNTIF(MATRIX2!M272:P272,\">0\")))))))","v":2220654.9584024996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y272*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q272*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:Q272,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:Q272,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G272,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M272:Q272,\">0\")-1)<0,0,COUNTIF(MATRIX2!M272:Q272,\">0\"))))))","v":2387204.0802826872},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z272*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R272*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:R272,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:R272,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H272,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M272:R272,\">0\")-1)<0,0,COUNTIF(MATRIX2!M272:R272,\">0\"))))))","v":2566244.3863038886},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA272*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S272*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:S272,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M272:S272,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I272,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M272:S272,\">0\")-1)<0,0,COUNTIF(MATRIX2!M272:S272,\">0\"))))))","v":2758712.71527668},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":13853114.100965753}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":360},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,4,FALSE)","v":88.162105263157898},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,7,FALSE)","v":1900},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,10,FALSE)","v":167508},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,11,FALSE)","v":2010096},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2204076},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D273=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D273,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7274895.3863013694},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V273*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N273* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:N273,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:N273,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D273,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M273:N273,\">0\")-1)<0,0,COUNTIF(MATRIX2!M273:N273,\">0\"))))))","v":2085474.5999999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W273*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O273*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:O273,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:O273,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E273,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M273:O273,\">0\")-1)<0,0,COUNTIF(MATRIX2!M273:O273,\">0\"))))))","v":2322917.19},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X273*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P273*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:P273,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:P273,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F273,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M273:P273,\">0\")-1)<0,0,COUNTIF(MATRIX2!M273:P273,\">0\")))))))","v":2497135.9792499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y273*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q273*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:Q273,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:Q273,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G273,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M273:Q273,\">0\")-1)<0,0,COUNTIF(MATRIX2!M273:Q273,\">0\"))))))","v":2684421.1776937498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z273*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R273*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:R273,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:R273,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H273,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M273:R273,\">0\")-1)<0,0,COUNTIF(MATRIX2!M273:R273,\">0\"))))))","v":2885752.7660207809},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA273*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S273*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:S273,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M273:S273,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I273,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M273:S273,\">0\")-1)<0,0,COUNTIF(MATRIX2!M273:S273,\">0\"))))))","v":3102184.2234723391},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":15577885.936436869}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":361},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,4,FALSE)","v":94.009615987460819},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,10,FALSE)","v":71973.762000000002},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,11,FALSE)","v":863685.14399999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":888126.62400000007},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-03-03"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-02-03"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D274=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D274,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3125830.3430794519},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V274*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N274* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:N274,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:N274,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D274,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M274:N274,\">0\")-1)<0,0,COUNTIF(MATRIX2!M274:N274,\">0\"))))))","v":967931.9408807999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W274*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O274*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:O274,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:O274,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E274,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M274:O274,\">0\")-1)<0,0,COUNTIF(MATRIX2!M274:O274,\">0\"))))))","v":998096.14453499985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X274*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P274*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:P274,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:P274,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F274,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M274:P274,\">0\")-1)<0,0,COUNTIF(MATRIX2!M274:P274,\">0\")))))))","v":1072953.3553751248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y274*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q274*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:Q274,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:Q274,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G274,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M274:Q274,\">0\")-1)<0,0,COUNTIF(MATRIX2!M274:Q274,\">0\"))))))","v":1153424.8570282592},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z274*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R274*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:R274,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:R274,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H274,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M274:R274,\">0\")-1)<0,0,COUNTIF(MATRIX2!M274:R274,\">0\"))))))","v":1239931.7213053787},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA274*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S274*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:S274,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M274:S274,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I274,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M274:S274,\">0\")-1)<0,0,COUNTIF(MATRIX2!M274:S274,\">0\"))))))","v":1332926.6004032819},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6765264.6195278438}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":363},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,4,FALSE)","v":91.420709751689429},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,7,FALSE)","v":3413.87},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,10,FALSE)","v":312098.41840000002},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,11,FALSE)","v":3745181.0208000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3960225.7548000002},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D275=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D275,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13554477.06432},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V275*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N275* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:N275,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:N275,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D275,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M275:N275,\">0\")-1)<0,0,COUNTIF(MATRIX2!M275:N275,\">0\"))))))","v":3885625.30908},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W275*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O275*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:O275,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:O275,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E275,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M275:O275,\">0\")-1)<0,0,COUNTIF(MATRIX2!M275:O275,\">0\"))))))","v":4328024.8171619996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X275*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P275*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:P275,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:P275,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F275,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M275:P275,\">0\")-1)<0,0,COUNTIF(MATRIX2!M275:P275,\">0\")))))))","v":4652626.6784491492},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y275*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q275*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:Q275,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:Q275,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G275,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M275:Q275,\">0\")-1)<0,0,COUNTIF(MATRIX2!M275:Q275,\">0\"))))))","v":5001573.6793328356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z275*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R275*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:R275,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:R275,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H275,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M275:R275,\">0\")-1)<0,0,COUNTIF(MATRIX2!M275:R275,\">0\"))))))","v":5376691.705282799},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA275*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S275*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:S275,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M275:S275,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I275,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M275:S275,\">0\")-1)<0,0,COUNTIF(MATRIX2!M275:S275,\">0\"))))))","v":5779943.5831790082},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":29024485.772485793}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":365},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,4,FALSE)","v":88.782382445141067},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,10,FALSE)","v":67971.792000000001},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,11,FALSE)","v":815661.50399999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":888126.62400000007},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-11"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-04"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D276=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D276,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2952024.2377643832},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V276*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N276* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:N276,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:N276,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D276,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M276:N276,\">0\")-1)<0,0,COUNTIF(MATRIX2!M276:N276,\">0\"))))))","v":914111.84753279993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W276*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O276*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:O276,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:O276,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E276,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M276:O276,\">0\")-1)<0,0,COUNTIF(MATRIX2!M276:O276,\">0\"))))))","v":942598.82555999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X276*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P276*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:P276,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:P276,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F276,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M276:P276,\">0\")-1)<0,0,COUNTIF(MATRIX2!M276:P276,\">0\")))))))","v":1013293.7374769999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y276*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q276*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:Q276,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:Q276,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G276,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M276:Q276,\">0\")-1)<0,0,COUNTIF(MATRIX2!M276:Q276,\">0\"))))))","v":1089290.7677877748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z276*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R276*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:R276,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:R276,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H276,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M276:R276,\">0\")-1)<0,0,COUNTIF(MATRIX2!M276:R276,\">0\"))))))","v":1170987.575371858},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA276*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S276*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:S276,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M276:S276,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I276,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M276:S276,\">0\")-1)<0,0,COUNTIF(MATRIX2!M276:S276,\">0\"))))))","v":1258811.6435247471},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6389094.3972541792}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":366},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,4,FALSE)","v":92.474094827586214},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,7,FALSE)","v":204.16},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,10,FALSE)","v":18879.511200000001},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,11,FALSE)","v":226554.13440000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":236833.76639999999},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-06-01"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D277=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D277,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-819939.75765041099},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V277*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N277* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:N277,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:N277,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D277,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M277:N277,\">0\")-1)<0,0,COUNTIF(MATRIX2!M277:N277,\">0\"))))))","v":253899.21842208001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W277*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O277*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:O277,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:O277,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E277,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M277:O277,\">0\")-1)<0,0,COUNTIF(MATRIX2!M277:O277,\">0\"))))))","v":261811.62156599999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X277*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P277*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:P277,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:P277,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F277,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M277:P277,\">0\")-1)<0,0,COUNTIF(MATRIX2!M277:P277,\">0\")))))))","v":281447.49318344996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y277*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q277*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:Q277,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:Q277,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G277,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M277:Q277,\">0\")-1)<0,0,COUNTIF(MATRIX2!M277:Q277,\">0\"))))))","v":302556.05517220875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z277*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R277*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:R277,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:R277,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H277,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M277:R277,\">0\")-1)<0,0,COUNTIF(MATRIX2!M277:R277,\">0\"))))))","v":325247.75931012438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA277*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S277*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:S277,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M277:S277,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I277,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M277:S277,\">0\")-1)<0,0,COUNTIF(MATRIX2!M277:S277,\">0\"))))))","v":349641.34125838371},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1774603.4889122467}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":367},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,4,FALSE)","v":92.953383439408952},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,7,FALSE)","v":312.67},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,10,FALSE)","v":29063.734400000001},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,11,FALSE)","v":348764.81280000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":362709.70680000004},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-12"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D278=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D278,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1262241.9663254796},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V278*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N278* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:N278,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:N278,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D278,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M278:N278,\">0\")-1)<0,0,COUNTIF(MATRIX2!M278:N278,\">0\"))))))","v":388183.95576672},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W278*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O278*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:O278,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:O278,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E278,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M278:O278,\">0\")-1)<0,0,COUNTIF(MATRIX2!M278:O278,\">0\"))))))","v":380564.38752615458},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X278*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P278*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:P278,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:P278,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F278,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M278:P278,\">0\")-1)<0,0,COUNTIF(MATRIX2!M278:P278,\">0\")))))))","v":403041.33679199999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y278*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q278*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:Q278,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:Q278,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G278,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M278:Q278,\">0\")-1)<0,0,COUNTIF(MATRIX2!M278:Q278,\">0\"))))))","v":433269.43705139996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z278*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R278*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:R278,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:R278,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H278,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M278:R278,\">0\")-1)<0,0,COUNTIF(MATRIX2!M278:R278,\">0\"))))))","v":465764.64483025495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA278*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S278*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:S278,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M278:S278,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I278,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M278:S278,\">0\")-1)<0,0,COUNTIF(MATRIX2!M278:S278,\">0\"))))))","v":500696.99319252413},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2571520.7551590535}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":368},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,4,FALSE)","v":91.9200038622714},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,7,FALSE)","v":517.83000000000004},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,10,FALSE)","v":47598.935599999997},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,11,FALSE)","v":571187.22719999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":600703.51320000004},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-13"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-04"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D279=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D279,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2067228.2935101369},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V279*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N279* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:N279,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:N279,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D279,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M279:N279,\">0\")-1)<0,0,COUNTIF(MATRIX2!M279:N279,\">0\"))))))","v":592606.74821999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W279*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O279*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:O279,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:O279,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E279,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M279:O279,\">0\")-1)<0,0,COUNTIF(MATRIX2!M279:O279,\">0\"))))))","v":660078.23943299986},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X279*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P279*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:P279,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:P279,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F279,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M279:P279,\">0\")-1)<0,0,COUNTIF(MATRIX2!M279:P279,\">0\")))))))","v":709584.10739047488},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y279*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q279*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:Q279,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:Q279,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G279,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M279:Q279,\">0\")-1)<0,0,COUNTIF(MATRIX2!M279:Q279,\">0\"))))))","v":762802.91544476047},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z279*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R279*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:R279,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:R279,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H279,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M279:R279,\">0\")-1)<0,0,COUNTIF(MATRIX2!M279:R279,\">0\"))))))","v":820013.13410311751},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA279*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S279*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:S279,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M279:S279,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I279,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M279:S279,\">0\")-1)<0,0,COUNTIF(MATRIX2!M279:S279,\">0\"))))))","v":881514.11916085123},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4426599.2637522044}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":369},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,4,FALSE)","v":64.967885218950826},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,7,FALSE)","v":200.73},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,10,FALSE)","v":13041.0036},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,11,FALSE)","v":156492.04319999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":232854.82920000001},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-10"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D280=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D280,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-566372.57278684922},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V280*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N280* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:N280,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:N280,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D280,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M280:N280,\">0\")-1)<0,0,COUNTIF(MATRIX2!M280:N280,\">0\"))))))","v":162360.49481999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W280*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O280*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:O280,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:O280,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E280,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M280:O280,\">0\")-1)<0,0,COUNTIF(MATRIX2!M280:O280,\">0\"))))))","v":180846.11742299996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X280*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P280*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:P280,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:P280,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F280,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M280:P280,\">0\")-1)<0,0,COUNTIF(MATRIX2!M280:P280,\">0\")))))))","v":194409.57622972495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y280*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q280*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:Q280,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:Q280,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G280,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M280:Q280,\">0\")-1)<0,0,COUNTIF(MATRIX2!M280:Q280,\">0\"))))))","v":208990.29444695433},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z280*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R280*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:R280,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:R280,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H280,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M280:R280,\">0\")-1)<0,0,COUNTIF(MATRIX2!M280:R280,\">0\"))))))","v":224664.56653047592},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA280*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S280*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:S280,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M280:S280,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I280,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M280:S280,\">0\")-1)<0,0,COUNTIF(MATRIX2!M280:S280,\">0\"))))))","v":241514.40902026158},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1212785.4584704167}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":371},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,4,FALSE)","v":126.73385525204166},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,7,FALSE)","v":710.2},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,10,FALSE)","v":90006.384000000005},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,11,FALSE)","v":1080076.608},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":823860.40800000005},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D281=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D281,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3908989.5867616436},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V281*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N281* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:N281,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:N281,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D281,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M281:N281,\">0\")-1)<0,0,COUNTIF(MATRIX2!M281:N281,\">0\"))))))","v":1259801.3555712001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W281*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O281*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:O281,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:O281,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E281,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M281:O281,\">0\")-1)<0,0,COUNTIF(MATRIX2!M281:O281,\">0\"))))))","v":1360585.4640168962},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X281*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P281*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:P281,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:P281,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F281,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M281:P281,\">0\")-1)<0,0,COUNTIF(MATRIX2!M281:P281,\">0\")))))))","v":1175970.2122262218},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y281*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q281*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:Q281,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:Q281,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G281,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M281:Q281,\">0\")-1)<0,0,COUNTIF(MATRIX2!M281:Q281,\">0\"))))))","v":952134.61671077576},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z281*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R281*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:R281,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:R281,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H281,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M281:R281,\">0\")-1)<0,0,COUNTIF(MATRIX2!M281:R281,\">0\"))))))","v":1023544.7129640839},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA281*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S281*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:S281,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M281:S281,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I281,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M281:S281,\">0\")-1)<0,0,COUNTIF(MATRIX2!M281:S281,\">0\"))))))","v":1100310.5664363902},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6872346.9279255681}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":372},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,4,FALSE)","v":118.36799999999999},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,7,FALSE)","v":900},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,10,FALSE)","v":106531.2},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,11,FALSE)","v":1278374.3999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1044036},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D282=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D282,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4626664.6093150685},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V282*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N282* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:N282,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:N282,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D282,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M282:N282,\">0\")-1)<0,0,COUNTIF(MATRIX2!M282:N282,\">0\"))))))","v":1222803.324},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W282*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O282*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:O282,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:O282,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E282,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M282:O282,\">0\")-1)<0,0,COUNTIF(MATRIX2!M282:O282,\">0\"))))))","v":1254774.6665999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X282*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P282*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:P282,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:P282,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F282,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M282:P282,\">0\")-1)<0,0,COUNTIF(MATRIX2!M282:P282,\">0\")))))))","v":1348882.7665949997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y282*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q282*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:Q282,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:Q282,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G282,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M282:Q282,\">0\")-1)<0,0,COUNTIF(MATRIX2!M282:Q282,\">0\"))))))","v":1450048.9740896248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z282*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R282*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:R282,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:R282,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H282,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M282:R282,\">0\")-1)<0,0,COUNTIF(MATRIX2!M282:R282,\">0\"))))))","v":1558802.6471463467},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA282*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S282*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:S282,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M282:S282,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I282,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M282:S282,\">0\")-1)<0,0,COUNTIF(MATRIX2!M282:S282,\">0\"))))))","v":1675712.8456823225},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8511025.224113293}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":373},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,4,FALSE)","v":107.39485000000001},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,7,FALSE)","v":800},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,10,FALSE)","v":85915.88},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,11,FALSE)","v":1030990.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":928032},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D283=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D283,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3731338.4376986302},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V283*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N283* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:N283,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:N283,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D283,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M283:N283,\">0\")-1)<0,0,COUNTIF(MATRIX2!M283:N283,\">0\"))))))","v":1034265.1680000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W283*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O283*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:O283,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:O283,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E283,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M283:O283,\">0\")-1)<0,0,COUNTIF(MATRIX2!M283:O283,\">0\"))))))","v":1115355.2592},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X283*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P283*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:P283,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:P283,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F283,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M283:P283,\">0\")-1)<0,0,COUNTIF(MATRIX2!M283:P283,\">0\")))))))","v":1199006.9036399999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y283*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q283*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:Q283,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:Q283,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G283,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M283:Q283,\">0\")-1)<0,0,COUNTIF(MATRIX2!M283:Q283,\">0\"))))))","v":1288932.421413},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z283*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R283*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:R283,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:R283,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H283,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M283:R283,\">0\")-1)<0,0,COUNTIF(MATRIX2!M283:R283,\">0\"))))))","v":1385602.3530189749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA283*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S283*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:S283,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M283:S283,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I283,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M283:S283,\">0\")-1)<0,0,COUNTIF(MATRIX2!M283:S283,\">0\"))))))","v":1489522.5294953978},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7512684.6347673722}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":374},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,4,FALSE)","v":126.65023255813954},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,7,FALSE)","v":430},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,10,FALSE)","v":54459.6},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,11,FALSE)","v":653515.19999999995},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":498817.19999999995},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-06"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-30"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D284=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D284,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2365187.8882191777},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V284*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N284* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:N284,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:N284,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D284,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M284:N284,\">0\")-1)<0,0,COUNTIF(MATRIX2!M284:N284,\">0\"))))))","v":605596.41479999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W284*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O284*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:O284,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:O284,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E284,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M284:O284,\">0\")-1)<0,0,COUNTIF(MATRIX2!M284:O284,\">0\"))))))","v":599503.45181999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X284*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P284*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:P284,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:P284,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F284,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M284:P284,\">0\")-1)<0,0,COUNTIF(MATRIX2!M284:P284,\">0\")))))))","v":644466.21070649987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y284*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q284*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:Q284,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:Q284,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G284,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M284:Q284,\">0\")-1)<0,0,COUNTIF(MATRIX2!M284:Q284,\">0\"))))))","v":692801.17650948744},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z284*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R284*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:R284,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:R284,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H284,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M284:R284,\">0\")-1)<0,0,COUNTIF(MATRIX2!M284:R284,\">0\"))))))","v":744761.26474769902},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA284*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S284*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:S284,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M284:S284,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I284,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M284:S284,\">0\")-1)<0,0,COUNTIF(MATRIX2!M284:S284,\">0\"))))))","v":800618.35960377625},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4087746.8781874622}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":375},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,4,FALSE)","v":70.92},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,10,FALSE)","v":54296.351999999999},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,11,FALSE)","v":651556.22400000005},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":888126.62400000007},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-01-12"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-30"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D285=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D285,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2358098.0052164383},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V285*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N285* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:N285,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:N285,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D285,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M285:N285,\">0\")-1)<0,0,COUNTIF(MATRIX2!M285:N285,\">0\"))))))","v":730199.0602368},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W285*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O285*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:O285,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:O285,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E285,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M285:O285,\">0\")-1)<0,0,COUNTIF(MATRIX2!M285:O285,\">0\"))))))","v":752954.66136000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X285*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P285*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:P285,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:P285,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F285,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M285:P285,\">0\")-1)<0,0,COUNTIF(MATRIX2!M285:P285,\">0\")))))))","v":809426.260962},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y285*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q285*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:Q285,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:Q285,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G285,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M285:Q285,\">0\")-1)<0,0,COUNTIF(MATRIX2!M285:Q285,\">0\"))))))","v":870133.23053415003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z285*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R285*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:R285,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:R285,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H285,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M285:R285,\">0\")-1)<0,0,COUNTIF(MATRIX2!M285:R285,\">0\"))))))","v":935393.22282421123},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA285*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S285*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:S285,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M285:S285,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I285,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M285:S285,\">0\")-1)<0,0,COUNTIF(MATRIX2!M285:S285,\">0\"))))))","v":1005547.7145360269},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5103654.1504531885}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":376},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,4,FALSE)","v":234.121365508596},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,7,FALSE)","v":11168},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,10,FALSE)","v":2614667.41},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,11,FALSE)","v":31376008.920000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":12955326.720000001},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-08-01"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D286=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D286,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-113555363.78991781},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V286*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N286* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:N286,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:N286,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D286,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M286:N286,\">0\")-1)<0,0,COUNTIF(MATRIX2!M286:N286,\">0\"))))))","v":32871100.984625887},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W286*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O286*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:O286,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:O286,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E286,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M286:O286,\">0\")-1)<0,0,COUNTIF(MATRIX2!M286:O286,\">0\"))))))","v":15570359.418431999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X286*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P286*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:P286,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:P286,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F286,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M286:P286,\">0\")-1)<0,0,COUNTIF(MATRIX2!M286:P286,\">0\")))))))","v":16738136.374814399},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y286*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q286*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:Q286,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:Q286,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G286,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M286:Q286,\">0\")-1)<0,0,COUNTIF(MATRIX2!M286:Q286,\">0\"))))))","v":17993496.602925479},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z286*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R286*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:R286,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:R286,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H286,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M286:R286,\">0\")-1)<0,0,COUNTIF(MATRIX2!M286:R286,\">0\"))))))","v":19343008.848144893},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA286*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S286*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:S286,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M286:S286,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I286,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M286:S286,\">0\")-1)<0,0,COUNTIF(MATRIX2!M286:S286,\">0\"))))))","v":20793734.511755757},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":123309836.74069843}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":385},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,4,FALSE)","v":136.13980198019803},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,10,FALSE)","v":27500.240000000002},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,11,FALSE)","v":330002.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":278760},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-07-01"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D287=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D287,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1194339.1903561645},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V287*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N287* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:N287,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:N287,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D287,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M287:N287,\">0\")-1)<0,0,COUNTIF(MATRIX2!M287:N287,\">0\"))))))","v":348284.51961600001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W287*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O287*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:O287,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:O287,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E287,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M287:O287,\">0\")-1)<0,0,COUNTIF(MATRIX2!M287:O287,\">0\"))))))","v":335027.70600000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X287*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P287*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:P287,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:P287,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F287,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M287:P287,\">0\")-1)<0,0,COUNTIF(MATRIX2!M287:P287,\">0\")))))))","v":360154.78395000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y287*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q287*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:Q287,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:Q287,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G287,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M287:Q287,\">0\")-1)<0,0,COUNTIF(MATRIX2!M287:Q287,\">0\"))))))","v":387166.39274624997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z287*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R287*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:R287,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:R287,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H287,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M287:R287,\">0\")-1)<0,0,COUNTIF(MATRIX2!M287:R287,\">0\"))))))","v":416203.87220221874},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA287*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S287*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:S287,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M287:S287,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I287,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M287:S287,\">0\")-1)<0,0,COUNTIF(MATRIX2!M287:S287,\">0\"))))))","v":447419.1626173851},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2294256.4371318538}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":386},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,4,FALSE)","v":76.236980198019808},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,10,FALSE)","v":15399.87},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,11,FALSE)","v":184798.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":254520},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D288=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D288,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-668818.46367123292},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V288*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N288* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:N288,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:N288,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D288,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M288:N288,\">0\")-1)<0,0,COUNTIF(MATRIX2!M288:N288,\">0\"))))))","v":211132.21770000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W288*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O288*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:O288,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:O288,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E288,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M288:O288,\">0\")-1)<0,0,COUNTIF(MATRIX2!M288:O288,\">0\"))))))","v":213557.69722499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X288*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P288*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:P288,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:P288,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F288,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M288:P288,\">0\")-1)<0,0,COUNTIF(MATRIX2!M288:P288,\">0\")))))))","v":229574.52451687498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y288*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q288*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:Q288,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:Q288,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G288,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M288:Q288,\">0\")-1)<0,0,COUNTIF(MATRIX2!M288:Q288,\">0\"))))))","v":246792.61385564061},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z288*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R288*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:R288,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:R288,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H288,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M288:R288,\">0\")-1)<0,0,COUNTIF(MATRIX2!M288:R288,\">0\"))))))","v":265302.05989481363},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA288*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S288*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:S288,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M288:S288,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I288,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M288:S288,\">0\")-1)<0,0,COUNTIF(MATRIX2!M288:S288,\">0\"))))))","v":285199.71438692464},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1451558.8275792541}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":387},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,4,FALSE)","v":26.618926174496643},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,7,FALSE)","v":298},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,10,FALSE)","v":7932.44},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,11,FALSE)","v":95189.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":375480},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D289=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D289,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-344506.95583561645},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V289*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N289* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:N289,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:N289,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D289,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M289:N289,\">0\")-1)<0,0,COUNTIF(MATRIX2!M289:N289,\">0\"))))))","v":111922.38185753426},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W289*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O289*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:O289,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:O289,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E289,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M289:O289,\">0\")-1)<0,0,COUNTIF(MATRIX2!M289:O289,\">0\"))))))","v":110003.11169999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X289*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P289*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:P289,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:P289,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F289,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M289:P289,\">0\")-1)<0,0,COUNTIF(MATRIX2!M289:P289,\">0\")))))))","v":118253.34507749998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y289*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q289*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:Q289,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:Q289,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G289,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M289:Q289,\">0\")-1)<0,0,COUNTIF(MATRIX2!M289:Q289,\">0\"))))))","v":127122.34595831249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z289*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R289*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:R289,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:R289,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H289,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M289:R289,\">0\")-1)<0,0,COUNTIF(MATRIX2!M289:R289,\">0\"))))))","v":136656.52190518592},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA289*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S289*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:S289,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M289:S289,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I289,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M289:S289,\">0\")-1)<0,0,COUNTIF(MATRIX2!M289:S289,\">0\"))))))","v":146905.76104807484},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":750863.46754660748}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":388},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,4,FALSE)","v":84.318888888888893},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,7,FALSE)","v":198},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,10,FALSE)","v":16695.14},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,11,FALSE)","v":200341.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":249480},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D290=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D290,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-725072.21720547939},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V290*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N290* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:N290,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:N290,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D290,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M290:N290,\">0\")-1)<0,0,COUNTIF(MATRIX2!M290:N290,\">0\"))))))","v":242413.43280000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W290*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O290*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:O290,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:O290,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E290,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M290:O290,\">0\")-1)<0,0,COUNTIF(MATRIX2!M290:O290,\">0\"))))))","v":244945.42230641097},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X290*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P290*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:P290,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:P290,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F290,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M290:P290,\">0\")-1)<0,0,COUNTIF(MATRIX2!M290:P290,\">0\")))))))","v":231519.85394999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y290*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q290*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:Q290,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:Q290,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G290,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M290:Q290,\">0\")-1)<0,0,COUNTIF(MATRIX2!M290:Q290,\">0\"))))))","v":248883.84299624996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z290*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R290*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:R290,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:R290,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H290,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M290:R290,\">0\")-1)<0,0,COUNTIF(MATRIX2!M290:R290,\">0\"))))))","v":267550.13122096873},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA290*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S290*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:S290,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M290:S290,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I290,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M290:S290,\">0\")-1)<0,0,COUNTIF(MATRIX2!M290:S290,\">0\"))))))","v":287616.3910625414},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1522929.0743361709}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":391},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,4,FALSE)","v":149.51106918238995},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,7,FALSE)","v":318},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,10,FALSE)","v":47544.52},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,11,FALSE)","v":570534.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":438840},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D291=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D291,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2064865.0165479451},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V291*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N291* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:N291,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:N291,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D291,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M291:N291,\">0\")-1)<0,0,COUNTIF(MATRIX2!M291:N291,\">0\"))))))","v":507312.32812931517},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W291*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O291*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:O291,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:O291,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E291,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M291:O291,\">0\")-1)<0,0,COUNTIF(MATRIX2!M291:O291,\">0\"))))))","v":527419.85400000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X291*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P291*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:P291,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:P291,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F291,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M291:P291,\">0\")-1)<0,0,COUNTIF(MATRIX2!M291:P291,\">0\")))))))","v":566976.34305000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y291*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q291*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:Q291,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:Q291,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G291,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M291:Q291,\">0\")-1)<0,0,COUNTIF(MATRIX2!M291:Q291,\">0\"))))))","v":609499.56877875002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z291*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R291*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:R291,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:R291,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H291,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M291:R291,\">0\")-1)<0,0,COUNTIF(MATRIX2!M291:R291,\">0\"))))))","v":655212.03643715626},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA291*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S291*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:S291,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M291:S291,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I291,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M291:S291,\">0\")-1)<0,0,COUNTIF(MATRIX2!M291:S291,\">0\"))))))","v":704352.93916994287},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3570773.0695651644}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":392},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,4,FALSE)","v":145.11625040203504},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,7,FALSE)","v":1026.03},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,10,FALSE)","v":148893.62640000001},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,11,FALSE)","v":1786723.5168000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1415921.4},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D292=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D292,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6466470.5909391781},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V292*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N292* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:N292,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:N292,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D292,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M292:N292,\">0\")-1)<0,0,COUNTIF(MATRIX2!M292:N292,\">0\"))))))","v":1615326.9959895781},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W292*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O292*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:O292,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:O292,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E292,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M292:O292,\">0\")-1)<0,0,COUNTIF(MATRIX2!M292:O292,\">0\"))))))","v":1701725.1345899999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X292*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P292*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:P292,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:P292,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F292,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M292:P292,\">0\")-1)<0,0,COUNTIF(MATRIX2!M292:P292,\">0\")))))))","v":1829354.5196842498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y292*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q292*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:Q292,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:Q292,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G292,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M292:Q292,\">0\")-1)<0,0,COUNTIF(MATRIX2!M292:Q292,\">0\"))))))","v":1966556.1086605687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z292*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R292*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:R292,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:R292,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H292,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M292:R292,\">0\")-1)<0,0,COUNTIF(MATRIX2!M292:R292,\">0\"))))))","v":2114047.8168101115},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA292*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S292*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:S292,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M292:S292,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I292,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M292:S292,\">0\")-1)<0,0,COUNTIF(MATRIX2!M292:S292,\">0\"))))))","v":2272601.4030708694},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11499611.978805376}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":394},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,4,FALSE)","v":169.43074468085106},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,7,FALSE)","v":188},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,10,FALSE)","v":31852.98},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,11,FALSE)","v":382235.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":236880},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D293=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D293,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1383379.2848219178},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V293*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N293* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:N293,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:N293,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D293,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M293:N293,\">0\")-1)<0,0,COUNTIF(MATRIX2!M293:N293,\">0\"))))))","v":462505.26960000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W293*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O293*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:O293,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:O293,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E293,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M293:O293,\">0\")-1)<0,0,COUNTIF(MATRIX2!M293:O293,\">0\"))))))","v":507713.1841094796},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X293*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P293*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:P293,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:P293,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F293,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M293:P293,\">0\")-1)<0,0,COUNTIF(MATRIX2!M293:P293,\">0\")))))))","v":274182.44111999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y293*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q293*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:Q293,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:Q293,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G293,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M293:Q293,\">0\")-1)<0,0,COUNTIF(MATRIX2!M293:Q293,\">0\"))))))","v":294746.12420399999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z293*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R293*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:R293,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:R293,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H293,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M293:R293,\">0\")-1)<0,0,COUNTIF(MATRIX2!M293:R293,\">0\"))))))","v":316852.08351929998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA293*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S293*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:S293,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M293:S293,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I293,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M293:S293,\">0\")-1)<0,0,COUNTIF(MATRIX2!M293:S293,\">0\"))))))","v":340615.98978324747},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2196615.092336027}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":395},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,4,FALSE)","v":122.58812603648424},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,7,FALSE)","v":1206},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,10,FALSE)","v":147841.28},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,11,FALSE)","v":1774095.3600000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1519560},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D294=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D294,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6420767.0426301369},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V294*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N294* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:N294,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:N294,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D294,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M294:N294,\">0\")-1)<0,0,COUNTIF(MATRIX2!M294:N294,\">0\"))))))","v":2146655.3856000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W294*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O294*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:O294,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:O294,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E294,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M294:O294,\">0\")-1)<0,0,COUNTIF(MATRIX2!M294:O294,\">0\"))))))","v":1754354.9629729316},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X294*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P294*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:P294,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:P294,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F294,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M294:P294,\">0\")-1)<0,0,COUNTIF(MATRIX2!M294:P294,\">0\")))))))","v":1758851.19144},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y294*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q294*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:Q294,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:Q294,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G294,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M294:Q294,\">0\")-1)<0,0,COUNTIF(MATRIX2!M294:Q294,\">0\"))))))","v":1890765.0307979998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z294*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R294*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:R294,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:R294,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H294,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M294:R294,\">0\")-1)<0,0,COUNTIF(MATRIX2!M294:R294,\">0\"))))))","v":2032572.40810785},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA294*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S294*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:S294,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M294:S294,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I294,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M294:S294,\">0\")-1)<0,0,COUNTIF(MATRIX2!M294:S294,\">0\"))))))","v":2185015.3387159389},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11768214.317634722}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":397},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,4,FALSE)","v":146.8353119266055},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,7,FALSE)","v":1090},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,10,FALSE)","v":160050.49},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,11,FALSE)","v":1920605.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1373400},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D295=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D295,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6951014.7054246571},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V295*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N295* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:N295,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:N295,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D295,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M295:N295,\">0\")-1)<0,0,COUNTIF(MATRIX2!M295:N295,\">0\"))))))","v":2260985.2570829997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W295*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O295*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:O295,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:O295,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E295,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M295:O295,\">0\")-1)<0,0,COUNTIF(MATRIX2!M295:O295,\">0\"))))))","v":1637608.0821866733},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X295*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P295*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:P295,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:P295,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F295,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M295:P295,\">0\")-1)<0,0,COUNTIF(MATRIX2!M295:P295,\">0\")))))))","v":1589674.7916000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y295*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q295*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:Q295,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:Q295,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G295,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M295:Q295,\">0\")-1)<0,0,COUNTIF(MATRIX2!M295:Q295,\">0\"))))))","v":1708900.4009700001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z295*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R295*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:R295,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:R295,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H295,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M295:R295,\">0\")-1)<0,0,COUNTIF(MATRIX2!M295:R295,\">0\"))))))","v":1837067.9310427501},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA295*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S295*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:S295,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M295:S295,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I295,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M295:S295,\">0\")-1)<0,0,COUNTIF(MATRIX2!M295:S295,\">0\"))))))","v":1974848.0258709562},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11009084.48875338}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":398},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,4,FALSE)","v":226.69834782608694},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,10,FALSE)","v":52140.62},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,11,FALSE)","v":625687.43999999994},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":289800},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D296=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D296,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2264474.2691506846},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V296*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N296* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:N296,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:N296,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D296,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M296:N296,\">0\")-1)<0,0,COUNTIF(MATRIX2!M296:N296,\">0\"))))))","v":757081.80240000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W296*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O296*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:O296,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:O296,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E296,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M296:O296,\">0\")-1)<0,0,COUNTIF(MATRIX2!M296:O296,\">0\"))))))","v":396923.90349336993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X296*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P296*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:P296,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:P296,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F296,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M296:P296,\">0\")-1)<0,0,COUNTIF(MATRIX2!M296:P296,\">0\")))))))","v":335435.96519999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y296*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q296*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:Q296,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:Q296,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G296,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M296:Q296,\">0\")-1)<0,0,COUNTIF(MATRIX2!M296:Q296,\">0\"))))))","v":360593.66258999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z296*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R296*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:R296,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:R296,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H296,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M296:R296,\">0\")-1)<0,0,COUNTIF(MATRIX2!M296:R296,\">0\"))))))","v":387638.18728424993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA296*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S296*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:S296,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M296:S296,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I296,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M296:S296,\">0\")-1)<0,0,COUNTIF(MATRIX2!M296:S296,\">0\"))))))","v":416711.05133056873},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2654384.5722981882}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":399},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,4,FALSE)","v":224.55033333333333},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,10,FALSE)","v":67365.100000000006},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,11,FALSE)","v":808381.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":378000},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D297=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D297,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2925675.5210958901},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V297*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N297* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:N297,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:N297,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D297,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M297:N297,\">0\")-1)<0,0,COUNTIF(MATRIX2!M297:N297,\">0\"))))))","v":978141.25200000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W297*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O297*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:O297,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:O297,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E297,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M297:O297,\">0\")-1)<0,0,COUNTIF(MATRIX2!M297:O297,\">0\"))))))","v":516049.02417369874},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X297*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P297*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:P297,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:P297,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F297,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M297:P297,\">0\")-1)<0,0,COUNTIF(MATRIX2!M297:P297,\">0\")))))))","v":437525.17199999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y297*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q297*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:Q297,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:Q297,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G297,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M297:Q297,\">0\")-1)<0,0,COUNTIF(MATRIX2!M297:Q297,\">0\"))))))","v":470339.55989999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z297*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R297*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:R297,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:R297,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H297,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M297:R297,\">0\")-1)<0,0,COUNTIF(MATRIX2!M297:R297,\">0\"))))))","v":505615.02689249994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA297*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S297*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:S297,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M297:S297,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I297,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M297:S297,\">0\")-1)<0,0,COUNTIF(MATRIX2!M297:S297,\">0\"))))))","v":543536.15390943747},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3451206.1888756361}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":402},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,4,FALSE)","v":140.90684027777777},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,7,FALSE)","v":288},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,10,FALSE)","v":40581.17},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,11,FALSE)","v":486974.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":397440},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D298=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D298,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1762445.7721643834},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V298*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N298* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:N298,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:N298,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D298,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M298:N298,\">0\")-1)<0,0,COUNTIF(MATRIX2!M298:N298,\">0\"))))))","v":516788.25420000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W298*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O298*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:O298,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:O298,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E298,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M298:O298,\">0\")-1)<0,0,COUNTIF(MATRIX2!M298:O298,\">0\"))))))","v":477663.26400000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X298*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P298*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:P298,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:P298,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F298,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M298:P298,\">0\")-1)<0,0,COUNTIF(MATRIX2!M298:P298,\">0\")))))))","v":513488.00880000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y298*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q298*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:Q298,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:Q298,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G298,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M298:Q298,\">0\")-1)<0,0,COUNTIF(MATRIX2!M298:Q298,\">0\"))))))","v":551999.60945999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z298*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R298*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:R298,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:R298,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H298,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M298:R298,\">0\")-1)<0,0,COUNTIF(MATRIX2!M298:R298,\">0\"))))))","v":593399.58016949997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA298*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S298*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:S298,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M298:S298,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I298,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M298:S298,\">0\")-1)<0,0,COUNTIF(MATRIX2!M298:S298,\">0\"))))))","v":637904.54868221236},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3291243.2653117124}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":403},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,4,FALSE)","v":146.25136684401281},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,7,FALSE)","v":1981.06},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,10,FALSE)","v":289732.7328},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,11,FALSE)","v":3476792.7936},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2733862.8},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D299=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D299,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-12583132.274919452},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V299*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N299* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:N299,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:N299,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D299,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M299:N299,\">0\")-1)<0,0,COUNTIF(MATRIX2!M299:N299,\">0\"))))))","v":4055331.1144550405},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W299*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O299*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:O299,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:O299,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E299,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M299:O299,\">0\")-1)<0,0,COUNTIF(MATRIX2!M299:O299,\">0\"))))))","v":3059677.3815860422},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X299*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P299*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:P299,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:P299,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F299,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M299:P299,\">0\")-1)<0,0,COUNTIF(MATRIX2!M299:P299,\">0\")))))))","v":3164375.1105671995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y299*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q299*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:Q299,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:Q299,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G299,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M299:Q299,\">0\")-1)<0,0,COUNTIF(MATRIX2!M299:Q299,\">0\"))))))","v":3401703.2438597395},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z299*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R299*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:R299,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:R299,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H299,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M299:R299,\">0\")-1)<0,0,COUNTIF(MATRIX2!M299:R299,\">0\"))))))","v":3656830.98714922},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA299*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S299*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:S299,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M299:S299,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I299,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M299:S299,\">0\")-1)<0,0,COUNTIF(MATRIX2!M299:S299,\">0\"))))))","v":3931093.3111854116},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":21269011.148802653}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":404},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,4,FALSE)","v":209.18569392812887},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,7,FALSE)","v":1614},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,10,FALSE)","v":337625.71},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,11,FALSE)","v":4051508.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2227320},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D300=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D300,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-14663130.83539726},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V300*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N300* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:N300,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:N300,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D300,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M300:N300,\">0\")-1)<0,0,COUNTIF(MATRIX2!M300:N300,\">0\"))))))","v":2486960.9469690248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W300*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O300*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:O300,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:O300,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E300,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M300:O300,\">0\")-1)<0,0,COUNTIF(MATRIX2!M300:O300,\">0\"))))))","v":2676904.5419999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X300*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P300*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:P300,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:P300,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F300,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M300:P300,\">0\")-1)<0,0,COUNTIF(MATRIX2!M300:P300,\">0\")))))))","v":2877672.38265},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y300*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q300*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:Q300,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:Q300,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G300,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M300:Q300,\">0\")-1)<0,0,COUNTIF(MATRIX2!M300:Q300,\">0\"))))))","v":3093497.8113487503},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z300*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R300*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:R300,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:R300,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H300,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M300:R300,\">0\")-1)<0,0,COUNTIF(MATRIX2!M300:R300,\">0\"))))))","v":3325510.1471999064},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA300*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S300*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:S300,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M300:S300,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I300,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M300:S300,\">0\")-1)<0,0,COUNTIF(MATRIX2!M300:S300,\">0\"))))))","v":3574923.4082398987},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18035469.238407578}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":406},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,4,FALSE)","v":280.49534430634867},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,7,FALSE)","v":2977},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,10,FALSE)","v":835034.64},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,11,FALSE)","v":10020415.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4108260},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-01"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-10-31"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D301=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D301,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-36265668.803506844},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V301*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N301* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:N301,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:N301,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D301,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M301:N301,\">0\")-1)<0,0,COUNTIF(MATRIX2!M301:N301,\">0\"))))))","v":12124702.972800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W301*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O301*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:O301,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:O301,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E301,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M301:O301,\">0\")-1)<0,0,COUNTIF(MATRIX2!M301:O301,\">0\"))))))","v":13337173.270080004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X301*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P301*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:P301,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:P301,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F301,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M301:P301,\">0\")-1)<0,0,COUNTIF(MATRIX2!M301:P301,\">0\")))))))","v":5245428.5571636166},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y301*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q301*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:Q301,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:Q301,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G301,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M301:Q301,\">0\")-1)<0,0,COUNTIF(MATRIX2!M301:Q301,\">0\"))))))","v":4747911.8094095998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z301*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R301*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:R301,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:R301,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H301,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M301:R301,\">0\")-1)<0,0,COUNTIF(MATRIX2!M301:R301,\">0\"))))))","v":5104005.1951153195},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA301*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S301*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:S301,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M301:S301,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I301,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M301:S301,\">0\")-1)<0,0,COUNTIF(MATRIX2!M301:S301,\">0\"))))))","v":5486805.5847489685},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":46046027.389317505}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":408},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,4,FALSE)","v":351.73325775656326},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,7,FALSE)","v":1676},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,10,FALSE)","v":589504.93999999994},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,11,FALSE)","v":7074059.2800000003},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2312880},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-11-01"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D302=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D302,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-25602280.298301369},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V302*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N302* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:N302,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:N302,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D302,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M302:N302,\">0\")-1)<0,0,COUNTIF(MATRIX2!M302:N302,\">0\"))))))","v":2577616.5360427396},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W302*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O302*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:O302,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:O302,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E302,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M302:O302,\">0\")-1)<0,0,COUNTIF(MATRIX2!M302:O302,\">0\"))))))","v":2779734.8280000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X302*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P302*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:P302,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:P302,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F302,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M302:P302,\">0\")-1)<0,0,COUNTIF(MATRIX2!M302:P302,\">0\")))))))","v":2988214.9400999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y302*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q302*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:Q302,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:Q302,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G302,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M302:Q302,\">0\")-1)<0,0,COUNTIF(MATRIX2!M302:Q302,\">0\"))))))","v":3212331.0606074999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z302*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R302*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:R302,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:R302,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H302,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M302:R302,\">0\")-1)<0,0,COUNTIF(MATRIX2!M302:R302,\">0\"))))))","v":3453255.8901530625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA302*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S302*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:S302,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M302:S302,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I302,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M302:S302,\">0\")-1)<0,0,COUNTIF(MATRIX2!M302:S302,\">0\"))))))","v":3712250.0819145418},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18723403.336817842}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":409},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,4,FALSE)","v":397.74738000000002},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,10,FALSE)","v":397747.38},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,11,FALSE)","v":4772968.5599999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1380000},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-11-01"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D303=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D303,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-17274223.199342463},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V303*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N303* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:N303,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:N303,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D303,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M303:N303,\">0\")-1)<0,0,COUNTIF(MATRIX2!M303:N303,\">0\"))))))","v":1537042.1206060271},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W303*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O303*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:O303,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:O303,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E303,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M303:O303,\">0\")-1)<0,0,COUNTIF(MATRIX2!M303:O303,\">0\"))))))","v":1658552.9999999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X303*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P303*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:P303,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:P303,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F303,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M303:P303,\">0\")-1)<0,0,COUNTIF(MATRIX2!M303:P303,\">0\")))))))","v":1782944.4749999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y303*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q303*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:Q303,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:Q303,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G303,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M303:Q303,\">0\")-1)<0,0,COUNTIF(MATRIX2!M303:Q303,\">0\"))))))","v":1916665.3106249999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z303*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R303*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:R303,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:R303,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H303,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M303:R303,\">0\")-1)<0,0,COUNTIF(MATRIX2!M303:R303,\">0\"))))))","v":2060415.2089218749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA303*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S303*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:S303,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M303:S303,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I303,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M303:S303,\">0\")-1)<0,0,COUNTIF(MATRIX2!M303:S303,\">0\"))))))","v":2214946.3495910154},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11170566.464743916}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":410},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,4,FALSE)","v":430.09276521333646},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,7,FALSE)","v":4289},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,10,FALSE)","v":1844667.87},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,11,FALSE)","v":22136014.440000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5918820},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-07-01"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D304=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D304,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-80114178.288328767},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V304*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N304* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:N304,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:N304,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D304,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M304:N304,\">0\")-1)<0,0,COUNTIF(MATRIX2!M304:N304,\">0\"))))))","v":26784577.472400006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W304*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O304*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:O304,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:O304,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E304,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M304:O304,\">0\")-1)<0,0,COUNTIF(MATRIX2!M304:O304,\">0\"))))))","v":21650349.648047842},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X304*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P304*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:P304,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:P304,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F304,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M304:P304,\">0\")-1)<0,0,COUNTIF(MATRIX2!M304:P304,\">0\")))))))","v":6850880.2606800003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y304*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q304*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:Q304,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:Q304,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G304,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M304:Q304,\">0\")-1)<0,0,COUNTIF(MATRIX2!M304:Q304,\">0\"))))))","v":7364696.2802309999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z304*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R304*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:R304,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:R304,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H304,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M304:R304,\">0\")-1)<0,0,COUNTIF(MATRIX2!M304:R304,\">0\"))))))","v":7917048.5012483252},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA304*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S304*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:S304,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M304:S304,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I304,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M304:S304,\">0\")-1)<0,0,COUNTIF(MATRIX2!M304:S304,\">0\"))))))","v":8510827.1388419494},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":79078379.30144912}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":413},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,4,FALSE)","v":190.38},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,7,FALSE)","v":2615},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,10,FALSE)","v":497843.7},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,11,FALSE)","v":5974124.4000000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3608700},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D305=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D305,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-21621420.088767122},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V305*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N305* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:N305,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:N305,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D305,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M305:N305,\">0\")-1)<0,0,COUNTIF(MATRIX2!M305:N305,\">0\"))))))","v":6968218.7001600014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W305*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O305*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:O305,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:O305,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E305,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M305:O305,\">0\")-1)<0,0,COUNTIF(MATRIX2!M305:O305,\">0\"))))))","v":5376511.3858077638},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X305*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P305*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:P305,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:P305,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F305,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M305:P305,\">0\")-1)<0,0,COUNTIF(MATRIX2!M305:P305,\">0\")))))))","v":4176976.4238},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y305*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q305*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:Q305,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:Q305,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G305,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M305:Q305,\">0\")-1)<0,0,COUNTIF(MATRIX2!M305:Q305,\">0\"))))))","v":4490249.6555850003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z305*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R305*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:R305,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:R305,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H305,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M305:R305,\">0\")-1)<0,0,COUNTIF(MATRIX2!M305:R305,\">0\"))))))","v":4827018.3797538755},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA305*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S305*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:S305,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M305:S305,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I305,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M305:S305,\">0\")-1)<0,0,COUNTIF(MATRIX2!M305:S305,\">0\"))))))","v":5189044.7582354154},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":31028019.303342052}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":414},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,4,FALSE)","v":114.42755769230769},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,7,FALSE)","v":2600},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,10,FALSE)","v":297511.65000000002},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,11,FALSE)","v":3570139.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3588000},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D306=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D306,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-12920971.714520548},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V306*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N306* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:N306,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:N306,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D306,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M306:N306,\">0\")-1)<0,0,COUNTIF(MATRIX2!M306:N306,\">0\"))))))","v":4164211.0627200003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W306*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O306*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:O306,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:O306,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E306,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M306:O306,\">0\")-1)<0,0,COUNTIF(MATRIX2!M306:O306,\">0\"))))))","v":4001407.1712404182},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X306*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P306*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:P306,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:P306,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F306,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M306:P306,\">0\")-1)<0,0,COUNTIF(MATRIX2!M306:P306,\">0\")))))))","v":4125742.8063749992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y306*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q306*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:Q306,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:Q306,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G306,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M306:Q306,\">0\")-1)<0,0,COUNTIF(MATRIX2!M306:Q306,\">0\"))))))","v":4435173.5168531239},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z306*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R306*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:R306,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:R306,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H306,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M306:R306,\">0\")-1)<0,0,COUNTIF(MATRIX2!M306:R306,\">0\"))))))","v":4767811.5306171086},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA306*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S306*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:S306,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M306:S306,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I306,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M306:S306,\">0\")-1)<0,0,COUNTIF(MATRIX2!M306:S306,\">0\"))))))","v":5125397.3954133922},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":26619743.483219042}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":415},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,4,FALSE)","v":215.46},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,7,FALSE)","v":2100},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,10,FALSE)","v":452466},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,11,FALSE)","v":5429592},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2898000},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-12-01"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-11-30"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D307=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D307,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19650660.361643836},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V307*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N307* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:N307,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:N307,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D307,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M307:N307,\">0\")-1)<0,0,COUNTIF(MATRIX2!M307:N307,\">0\"))))))","v":6333076.1088000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W307*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O307*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:O307,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:O307,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E307,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M307:O307,\">0\")-1)<0,0,COUNTIF(MATRIX2!M307:O307,\">0\"))))))","v":6839722.1975040007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X307*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P307*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:P307,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:P307,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F307,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M307:P307,\">0\")-1)<0,0,COUNTIF(MATRIX2!M307:P307,\">0\")))))))","v":7386899.973304322},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y307*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q307*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:Q307,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:Q307,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G307,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M307:Q307,\">0\")-1)<0,0,COUNTIF(MATRIX2!M307:Q307,\">0\"))))))","v":7977851.9711686671},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z307*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R307*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:R307,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:R307,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H307,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M307:R307,\">0\")-1)<0,0,COUNTIF(MATRIX2!M307:R307,\">0\"))))))","v":4027115.1231103186},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA307*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S307*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:S307,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M307:S307,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I307,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M307:S307,\">0\")-1)<0,0,COUNTIF(MATRIX2!M307:S307,\">0\"))))))","v":3349001.5929377279},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":35913666.966825038}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":416},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,4,FALSE)","v":236.92848000000001},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,7,FALSE)","v":3000},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,10,FALSE)","v":710785.44},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,11,FALSE)","v":8529425.2799999993},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4140000},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-09-30"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D308=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D308,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-30869509.027068488},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V308*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N308* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:N308,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:N308,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D308,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M308:N308,\">0\")-1)<0,0,COUNTIF(MATRIX2!M308:N308,\">0\"))))))","v":9948721.6465920005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W308*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O308*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:O308,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:O308,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E308,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M308:O308,\">0\")-1)<0,0,COUNTIF(MATRIX2!M308:O308,\">0\"))))))","v":10744619.37831936},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X308*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P308*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:P308,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:P308,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F308,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M308:P308,\">0\")-1)<0,0,COUNTIF(MATRIX2!M308:P308,\">0\")))))))","v":11604188.928584911},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y308*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q308*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:Q308,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:Q308,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G308,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M308:Q308,\">0\")-1)<0,0,COUNTIF(MATRIX2!M308:Q308,\">0\"))))))","v":12532524.042871702},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z308*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R308*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:R308,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:R308,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H308,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M308:R308,\">0\")-1)<0,0,COUNTIF(MATRIX2!M308:R308,\">0\"))))))","v":13535125.966301441},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA308*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S308*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:S308,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M308:S308,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I308,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M308:S308,\">0\")-1)<0,0,COUNTIF(MATRIX2!M308:S308,\">0\"))))))","v":14617936.043605557},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":72983116.006274968}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":417},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,4,FALSE)","v":140.14039603960396},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,10,FALSE)","v":28308.36},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,11,FALSE)","v":339700.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":278760},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-05-01"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D309=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D309,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1229435.9526575343},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V309*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N309* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:N309,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:N309,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D309,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M309:N309,\">0\")-1)<0,0,COUNTIF(MATRIX2!M309:N309,\">0\"))))))","v":353940.06662400003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W309*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O309*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:O309,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:O309,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E309,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M309:O309,\">0\")-1)<0,0,COUNTIF(MATRIX2!M309:O309,\">0\"))))))","v":335027.70600000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X309*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P309*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:P309,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:P309,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F309,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M309:P309,\">0\")-1)<0,0,COUNTIF(MATRIX2!M309:P309,\">0\")))))))","v":360154.78395000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y309*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q309*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:Q309,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:Q309,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G309,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M309:Q309,\">0\")-1)<0,0,COUNTIF(MATRIX2!M309:Q309,\">0\"))))))","v":387166.39274624997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z309*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R309*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:R309,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:R309,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H309,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M309:R309,\">0\")-1)<0,0,COUNTIF(MATRIX2!M309:R309,\">0\"))))))","v":416203.87220221874},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA309*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S309*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:S309,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M309:S309,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I309,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M309:S309,\">0\")-1)<0,0,COUNTIF(MATRIX2!M309:S309,\">0\"))))))","v":447419.1626173851},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2299911.9841398536}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":418},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,4,FALSE)","v":235.9948514851485},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,10,FALSE)","v":47670.96},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,11,FALSE)","v":572051.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":254520},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D310=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D310,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2070356.323068493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V310*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N310* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:N310,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:N310,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D310,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M310:N310,\">0\")-1)<0,0,COUNTIF(MATRIX2!M310:N310,\">0\"))))))","v":692182.33920000016},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W310*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O310*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:O310,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:O310,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E310,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M310:O310,\">0\")-1)<0,0,COUNTIF(MATRIX2!M310:O310,\">0\"))))))","v":515053.24198619195},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X310*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P310*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:P310,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:P310,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F310,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M310:P310,\">0\")-1)<0,0,COUNTIF(MATRIX2!M310:P310,\">0\")))))))","v":294600.28247999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y310*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q310*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:Q310,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:Q310,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G310,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M310:Q310,\">0\")-1)<0,0,COUNTIF(MATRIX2!M310:Q310,\">0\"))))))","v":316695.30366599996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z310*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R310*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:R310,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:R310,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H310,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M310:R310,\">0\")-1)<0,0,COUNTIF(MATRIX2!M310:R310,\">0\"))))))","v":340447.45144094998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA310*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S310*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:S310,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M310:S310,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I310,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M310:S310,\">0\")-1)<0,0,COUNTIF(MATRIX2!M310:S310,\">0\"))))))","v":365981.01029902126},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2524959.6290721637}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":419},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,4,FALSE)","v":146.739375},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,7,FALSE)","v":256},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,10,FALSE)","v":37565.279999999999},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,11,FALSE)","v":450783.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":322560},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D311=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D311,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1631465.2563287669},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V311*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N311* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:N311,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:N311,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D311,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M311:N311,\">0\")-1)<0,0,COUNTIF(MATRIX2!M311:N311,\">0\"))))))","v":545447.86560000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W311*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O311*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:O311,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:O311,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E311,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M311:O311,\">0\")-1)<0,0,COUNTIF(MATRIX2!M311:O311,\">0\"))))))","v":409959.047942137},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X311*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P311*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:P311,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:P311,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F311,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M311:P311,\">0\")-1)<0,0,COUNTIF(MATRIX2!M311:P311,\">0\")))))))","v":373354.81344},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y311*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q311*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:Q311,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:Q311,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G311,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M311:Q311,\">0\")-1)<0,0,COUNTIF(MATRIX2!M311:Q311,\">0\"))))))","v":401356.42444799998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z311*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R311*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:R311,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:R311,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H311,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M311:R311,\">0\")-1)<0,0,COUNTIF(MATRIX2!M311:R311,\">0\"))))))","v":431458.15628160001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA311*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S311*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:S311,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M311:S311,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I311,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M311:S311,\">0\")-1)<0,0,COUNTIF(MATRIX2!M311:S311,\">0\"))))))","v":463817.51800271997},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2625393.8257144573}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":420},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,4,FALSE)","v":152.10857142857142},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,7,FALSE)","v":140},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,10,FALSE)","v":21295.200000000001},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,11,FALSE)","v":255542.39999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":176400},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D312=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D312,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-924853.45315068483},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V312*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N312* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:N312,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:N312,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D312,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M312:N312,\">0\")-1)<0,0,COUNTIF(MATRIX2!M312:N312,\">0\"))))))","v":255542.39999999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W312*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O312*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:O312,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:O312,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E312,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M312:O312,\">0\")-1)<0,0,COUNTIF(MATRIX2!M312:O312,\">0\"))))))","v":195236.05255890414},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X312*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P312*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:P312,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:P312,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F312,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M312:P312,\">0\")-1)<0,0,COUNTIF(MATRIX2!M312:P312,\">0\")))))))","v":204178.4136},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y312*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q312*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:Q312,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:Q312,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G312,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M312:Q312,\">0\")-1)<0,0,COUNTIF(MATRIX2!M312:Q312,\">0\"))))))","v":219491.79462},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z312*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R312*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:R312,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:R312,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H312,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M312:R312,\">0\")-1)<0,0,COUNTIF(MATRIX2!M312:R312,\">0\"))))))","v":235953.67921649999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA312*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S312*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:S312,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M312:S312,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I312,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M312:S312,\">0\")-1)<0,0,COUNTIF(MATRIX2!M312:S312,\">0\"))))))","v":253650.20515773751},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1364052.5451531415}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":425},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,4,FALSE)","v":190.31454545454545},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,7,FALSE)","v":1254},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,10,FALSE)","v":238654.44},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,11,FALSE)","v":2863853.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1730520},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-30"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D313=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D313,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10364795.021589041},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V313*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N313* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:N313,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:N313,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D313,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M313:N313,\">0\")-1)<0,0,COUNTIF(MATRIX2!M313:N313,\">0\"))))))","v":2660589.8567540385},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W313*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O313*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:O313,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:O313,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E313,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M313:O313,\">0\")-1)<0,0,COUNTIF(MATRIX2!M313:O313,\">0\"))))))","v":2079825.4619999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X313*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P313*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:P313,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:P313,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F313,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M313:P313,\">0\")-1)<0,0,COUNTIF(MATRIX2!M313:P313,\">0\")))))))","v":2235812.3716499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y313*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q313*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:Q313,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:Q313,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G313,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M313:Q313,\">0\")-1)<0,0,COUNTIF(MATRIX2!M313:Q313,\">0\"))))))","v":2403498.2995237499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z313*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R313*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:R313,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:R313,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H313,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M313:R313,\">0\")-1)<0,0,COUNTIF(MATRIX2!M313:R313,\">0\"))))))","v":2583760.6719880309},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA313*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S313*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:S313,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M313:S313,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I313,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M313:S313,\">0\")-1)<0,0,COUNTIF(MATRIX2!M313:S313,\">0\"))))))","v":2777542.7223871332},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14741029.384302951}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":426},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,4,FALSE)","v":117.45950495049505},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,10,FALSE)","v":23726.82},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,11,FALSE)","v":284721.84000000003},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":254520},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D314=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D314,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1030459.0428493151},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V314*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N314* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:N314,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:N314,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D314,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M314:N314,\">0\")-1)<0,0,COUNTIF(MATRIX2!M314:N314,\">0\"))))))","v":344513.42640000011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W314*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O314*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:O314,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:O314,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E314,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M314:O314,\">0\")-1)<0,0,COUNTIF(MATRIX2!M314:O314,\">0\"))))))","v":378964.76904000016},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X314*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P314*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:P314,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:P314,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F314,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M314:P314,\">0\")-1)<0,0,COUNTIF(MATRIX2!M314:P314,\">0\")))))))","v":309140.87676943565},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y314*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q314*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:Q314,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:Q314,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G314,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M314:Q314,\">0\")-1)<0,0,COUNTIF(MATRIX2!M314:Q314,\">0\"))))))","v":294148.49929920002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z314*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R314*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:R314,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:R314,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H314,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M314:R314,\">0\")-1)<0,0,COUNTIF(MATRIX2!M314:R314,\">0\"))))))","v":316209.63674663997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA314*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S314*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:S314,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M314:S314,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I314,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M314:S314,\">0\")-1)<0,0,COUNTIF(MATRIX2!M314:S314,\">0\"))))))","v":339925.35950263799},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1982902.5677579141}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":427},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,4,FALSE)","v":69.78553505535055},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,7,FALSE)","v":1029.8},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,10,FALSE)","v":71865.144},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,11,FALSE)","v":862381.728},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1297548},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D315=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D315,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3121113.048460274},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V315*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N315* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:N315,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:N315,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D315,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M315:N315,\">0\")-1)<0,0,COUNTIF(MATRIX2!M315:N315,\">0\"))))))","v":1043481.8908800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W315*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O315*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:O315,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:O315,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E315,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M315:O315,\">0\")-1)<0,0,COUNTIF(MATRIX2!M315:O315,\">0\"))))))","v":1146922.807136351},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X315*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P315*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:P315,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:P315,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F315,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M315:P315,\">0\")-1)<0,0,COUNTIF(MATRIX2!M315:P315,\">0\")))))))","v":996589.8844199999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y315*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q315*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:Q315,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:Q315,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G315,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M315:Q315,\">0\")-1)<0,0,COUNTIF(MATRIX2!M315:Q315,\">0\"))))))","v":1071334.1257514998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z315*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R315*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:R315,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:R315,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H315,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M315:R315,\">0\")-1)<0,0,COUNTIF(MATRIX2!M315:R315,\">0\"))))))","v":1151684.1851828624},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA315*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S315*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:S315,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M315:S315,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I315,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M315:S315,\">0\")-1)<0,0,COUNTIF(MATRIX2!M315:S315,\">0\"))))))","v":1238060.4990715771},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6648073.3924422916}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":428},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,4,FALSE)","v":45.680724637681159},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,7,FALSE)","v":552},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,10,FALSE)","v":25215.759999999998},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,11,FALSE)","v":302589.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":761760},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D316=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D316,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1095123.9110136987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V316*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N316* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:N316,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:N316,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D316,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M316:N316,\">0\")-1)<0,0,COUNTIF(MATRIX2!M316:N316,\">0\"))))))","v":366132.83520000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W316*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O316*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:O316,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:O316,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E316,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M316:O316,\">0\")-1)<0,0,COUNTIF(MATRIX2!M316:O316,\">0\"))))))","v":402746.11872000014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X316*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P316*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:P316,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:P316,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F316,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M316:P316,\">0\")-1)<0,0,COUNTIF(MATRIX2!M316:P316,\">0\")))))))","v":443020.73059200012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y316*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q316*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:Q316,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:Q316,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G316,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M316:Q316,\">0\")-1)<0,0,COUNTIF(MATRIX2!M316:Q316,\">0\"))))))","v":487322.80365120014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z316*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R316*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:R316,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:R316,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H316,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M316:R316,\">0\")-1)<0,0,COUNTIF(MATRIX2!M316:R316,\">0\"))))))","v":536055.0840163203},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA316*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S316*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:S316,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M316:S316,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I316,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M316:S316,\">0\")-1)<0,0,COUNTIF(MATRIX2!M316:S316,\">0\"))))))","v":589660.59241795237},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2824938.1645974731}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":429},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,4,FALSE)","v":67.189597315436245},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,7,FALSE)","v":298},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,10,FALSE)","v":20022.5},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,11,FALSE)","v":240270},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":375480},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D317=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D317,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-869579.91780821921},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V317*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N317* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:N317,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:N317,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D317,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M317:N317,\">0\")-1)<0,0,COUNTIF(MATRIX2!M317:N317,\">0\"))))))","v":280250.92800000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W317*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O317*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:O317,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:O317,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E317,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M317:O317,\">0\")-1)<0,0,COUNTIF(MATRIX2!M317:O317,\">0\"))))))","v":302671.00224000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X317*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P317*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:P317,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:P317,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F317,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M317:P317,\">0\")-1)<0,0,COUNTIF(MATRIX2!M317:P317,\">0\")))))))","v":326884.68241920008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y317*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q317*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:Q317,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:Q317,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G317,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M317:Q317,\">0\")-1)<0,0,COUNTIF(MATRIX2!M317:Q317,\">0\"))))))","v":353035.45701273606},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z317*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R317*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:R317,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:R317,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H317,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M317:R317,\">0\")-1)<0,0,COUNTIF(MATRIX2!M317:R317,\">0\"))))))","v":381278.29357375501},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA317*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S317*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:S317,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M317:S317,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I317,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M317:S317,\">0\")-1)<0,0,COUNTIF(MATRIX2!M317:S317,\">0\"))))))","v":411780.55705965543},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2055900.9203053468}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":430},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,4,FALSE)","v":97.144571428571425},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,7,FALSE)","v":350},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,10,FALSE)","v":34000.6},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,11,FALSE)","v":408007.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":441000},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D318=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D318,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1476650.7156164383},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V318*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N318* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:N318,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:N318,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D318,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M318:N318,\">0\")-1)<0,0,COUNTIF(MATRIX2!M318:N318,\">0\"))))))","v":475899.59808000008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W318*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O318*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:O318,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:O318,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E318,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M318:O318,\">0\")-1)<0,0,COUNTIF(MATRIX2!M318:O318,\">0\"))))))","v":513971.56592640007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X318*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P318*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:P318,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:P318,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F318,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M318:P318,\">0\")-1)<0,0,COUNTIF(MATRIX2!M318:P318,\">0\")))))))","v":555089.29120051209},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y318*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q318*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:Q318,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:Q318,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G318,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M318:Q318,\">0\")-1)<0,0,COUNTIF(MATRIX2!M318:Q318,\">0\"))))))","v":599496.43449655315},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z318*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R318*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:R318,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:R318,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H318,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M318:R318,\">0\")-1)<0,0,COUNTIF(MATRIX2!M318:R318,\">0\"))))))","v":647456.14925627748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA318*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S318*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:S318,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M318:S318,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I318,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M318:S318,\">0\")-1)<0,0,COUNTIF(MATRIX2!M318:S318,\">0\"))))))","v":699252.64119677967},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3491165.6801565224}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":431},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,4,FALSE)","v":149.29584158415841},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,10,FALSE)","v":30157.759999999998},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,11,FALSE)","v":361893.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":278760},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D319=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D319,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1309755.648},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V319*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N319* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:N319,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:N319,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D319,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M319:N319,\">0\")-1)<0,0,COUNTIF(MATRIX2!M319:N319,\">0\"))))))","v":437890.67520000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W319*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O319*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:O319,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:O319,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E319,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M319:O319,\">0\")-1)<0,0,COUNTIF(MATRIX2!M319:O319,\">0\"))))))","v":481679.74272000015},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X319*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P319*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:P319,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:P319,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F319,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M319:P319,\">0\")-1)<0,0,COUNTIF(MATRIX2!M319:P319,\">0\")))))))","v":529847.71699200012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y319*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q319*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:Q319,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:Q319,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G319,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M319:Q319,\">0\")-1)<0,0,COUNTIF(MATRIX2!M319:Q319,\">0\"))))))","v":370652.89597285353},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z319*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R319*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:R319,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:R319,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H319,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M319:R319,\">0\")-1)<0,0,COUNTIF(MATRIX2!M319:R319,\">0\"))))))","v":322142.84968358395},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA319*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S319*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:S319,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M319:S319,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I319,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M319:S319,\">0\")-1)<0,0,COUNTIF(MATRIX2!M319:S319,\">0\"))))))","v":346303.56340985274},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2488517.4439782905}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":433},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,4,FALSE)","v":110.88},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,10,FALSE)","v":33264},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,11,FALSE)","v":399168},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":378000},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D320=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D320,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1444660.0767123287},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V320*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N320* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:N320,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:N320,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D320,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M320:N320,\">0\")-1)<0,0,COUNTIF(MATRIX2!M320:N320,\">0\"))))))","v":465589.55520000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W320*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O320*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:O320,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:O320,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E320,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M320:O320,\">0\")-1)<0,0,COUNTIF(MATRIX2!M320:O320,\">0\"))))))","v":438901.91888587398},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X320*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P320*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:P320,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:P320,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F320,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M320:P320,\">0\")-1)<0,0,COUNTIF(MATRIX2!M320:P320,\">0\")))))))","v":437525.17199999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y320*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q320*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:Q320,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:Q320,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G320,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M320:Q320,\">0\")-1)<0,0,COUNTIF(MATRIX2!M320:Q320,\">0\"))))))","v":470339.55989999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z320*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R320*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:R320,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:R320,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H320,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M320:R320,\">0\")-1)<0,0,COUNTIF(MATRIX2!M320:R320,\">0\"))))))","v":505615.02689249994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA320*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S320*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:S320,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M320:S320,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I320,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M320:S320,\">0\")-1)<0,0,COUNTIF(MATRIX2!M320:S320,\">0\"))))))","v":543536.15390943747},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2861507.3867878113}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":434},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,4,FALSE)","v":223.80500000000001},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,7,FALSE)","v":1108},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,10,FALSE)","v":247975.94},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,11,FALSE)","v":2975711.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1396080},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-01"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D321=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D321,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10769629.043506848},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V321*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N321* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:N321,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:N321,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D321,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M321:N321,\">0\")-1)<0,0,COUNTIF(MATRIX2!M321:N321,\">0\"))))))","v":2072162.8608361646},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W321*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O321*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:O321,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:O321,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E321,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M321:O321,\">0\")-1)<0,0,COUNTIF(MATRIX2!M321:O321,\">0\"))))))","v":1677878.7479999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X321*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P321*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:P321,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:P321,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F321,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M321:P321,\">0\")-1)<0,0,COUNTIF(MATRIX2!M321:P321,\">0\")))))))","v":1803719.6540999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y321*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q321*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:Q321,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:Q321,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G321,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M321:Q321,\">0\")-1)<0,0,COUNTIF(MATRIX2!M321:Q321,\">0\"))))))","v":1938998.6281574997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z321*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R321*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:R321,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:R321,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H321,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M321:R321,\">0\")-1)<0,0,COUNTIF(MATRIX2!M321:R321,\">0\"))))))","v":2084423.5252693123},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA321*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S321*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:S321,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M321:S321,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I321,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M321:S321,\">0\")-1)<0,0,COUNTIF(MATRIX2!M321:S321,\">0\"))))))","v":2240755.2896645102},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11817938.706027487}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":435},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,4,FALSE)","v":105.9345},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,7,FALSE)","v":200},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,10,FALSE)","v":21186.9},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,11,FALSE)","v":254242.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":252000},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D322=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D322,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-920149.96931506845},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V322*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N322* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:N322,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:N322,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D322,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M322:N322,\">0\")-1)<0,0,COUNTIF(MATRIX2!M322:N322,\">0\"))))))","v":296114.49949315074},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W322*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O322*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:O322,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:O322,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E322,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M322:O322,\">0\")-1)<0,0,COUNTIF(MATRIX2!M322:O322,\">0\"))))))","v":293809.33574999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X322*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P322*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:P322,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:P322,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F322,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M322:P322,\">0\")-1)<0,0,COUNTIF(MATRIX2!M322:P322,\">0\")))))))","v":315845.03593124996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y322*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q322*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:Q322,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:Q322,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G322,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M322:Q322,\">0\")-1)<0,0,COUNTIF(MATRIX2!M322:Q322,\">0\"))))))","v":339533.41362609371},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z322*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R322*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:R322,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:R322,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H322,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M322:R322,\">0\")-1)<0,0,COUNTIF(MATRIX2!M322:R322,\">0\"))))))","v":364998.41964805074},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA322*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S322*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:S322,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M322:S322,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I322,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M322:S322,\">0\")-1)<0,0,COUNTIF(MATRIX2!M322:S322,\">0\"))))))","v":392373.30112165451},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2002674.0055701996}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":436},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,4,FALSE)","v":196.27114043355326},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,7,FALSE)","v":1061},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,10,FALSE)","v":208243.68},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,11,FALSE)","v":2498924.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1336860},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D323=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D323,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-9044051.5489315074},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V323*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N323* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:N323,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:N323,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D323,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M323:N323,\">0\")-1)<0,0,COUNTIF(MATRIX2!M323:N323,\">0\"))))))","v":2914745.1402240004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W323*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O323*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:O323,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:O323,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E323,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M323:O323,\">0\")-1)<0,0,COUNTIF(MATRIX2!M323:O323,\">0\"))))))","v":1577508.2146551688},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X323*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P323*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:P323,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:P323,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F323,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M323:P323,\">0\")-1)<0,0,COUNTIF(MATRIX2!M323:P323,\">0\")))))))","v":1547380.6916399999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y323*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q323*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:Q323,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:Q323,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G323,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M323:Q323,\">0\")-1)<0,0,COUNTIF(MATRIX2!M323:Q323,\">0\"))))))","v":1663434.2435129997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z323*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R323*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:R323,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:R323,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H323,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M323:R323,\">0\")-1)<0,0,COUNTIF(MATRIX2!M323:R323,\">0\"))))))","v":1788191.8117764748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA323*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S323*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:S323,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M323:S323,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I323,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M323:S323,\">0\")-1)<0,0,COUNTIF(MATRIX2!M323:S323,\">0\"))))))","v":1922306.1976597104},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11413566.299468353}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":437},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,4,FALSE)","v":144.88},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,7,FALSE)","v":1226},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,10,FALSE)","v":177622.88},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,11,FALSE)","v":2131474.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1691880},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D324=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D324,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7714186.0103013702},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V324*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N324* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:N324,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:N324,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D324,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M324:N324,\">0\")-1)<0,0,COUNTIF(MATRIX2!M324:N324,\">0\"))))))","v":2289931.2724997262},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W324*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O324*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:O324,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:O324,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E324,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M324:O324,\">0\")-1)<0,0,COUNTIF(MATRIX2!M324:O324,\">0\"))))))","v":2033385.9779999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X324*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P324*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:P324,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:P324,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F324,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M324:P324,\">0\")-1)<0,0,COUNTIF(MATRIX2!M324:P324,\">0\")))))))","v":2185889.9263499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y324*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q324*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:Q324,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:Q324,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G324,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M324:Q324,\">0\")-1)<0,0,COUNTIF(MATRIX2!M324:Q324,\">0\"))))))","v":2349831.6708262498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z324*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R324*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:R324,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:R324,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H324,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M324:R324,\">0\")-1)<0,0,COUNTIF(MATRIX2!M324:R324,\">0\"))))))","v":2526069.0461382186},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA324*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S324*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:S324,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M324:S324,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I324,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M324:S324,\">0\")-1)<0,0,COUNTIF(MATRIX2!M324:S324,\">0\"))))))","v":2715524.2245985847},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14100632.11841278}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":439},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,4,FALSE)","v":95.339622641509436},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,7,FALSE)","v":530},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,10,FALSE)","v":50530},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,11,FALSE)","v":606360},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":534240},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D325=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D325,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2194524.8219178081},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V325*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N325* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:N325,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:N325,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D325,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M325:N325,\">0\")-1)<0,0,COUNTIF(MATRIX2!M325:N325,\">0\"))))))","v":652269.31200000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W325*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O325*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:O325,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:O325,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E325,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M325:O325,\">0\")-1)<0,0,COUNTIF(MATRIX2!M325:O325,\">0\"))))))","v":642076.34399999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X325*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P325*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:P325,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:P325,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F325,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M325:P325,\">0\")-1)<0,0,COUNTIF(MATRIX2!M325:P325,\">0\")))))))","v":690232.06979999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y325*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q325*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:Q325,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:Q325,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G325,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M325:Q325,\">0\")-1)<0,0,COUNTIF(MATRIX2!M325:Q325,\">0\"))))))","v":741999.47503499989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z325*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R325*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:R325,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:R325,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H325,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M325:R325,\">0\")-1)<0,0,COUNTIF(MATRIX2!M325:R325,\">0\"))))))","v":797649.43566262489},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA325*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S325*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:S325,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M325:S325,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I325,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M325:S325,\">0\")-1)<0,0,COUNTIF(MATRIX2!M325:S325,\">0\"))))))","v":857473.1433373217},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4381699.7798349466}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":440},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,4,FALSE)","v":133.41107391304345},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,7,FALSE)","v":2300},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,10,FALSE)","v":306845.46999999997},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,11,FALSE)","v":3682145.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2346000},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-12-01"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D326=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D326,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13326340.795726027},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V326*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N326* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:N326,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:N326,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D326,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M326:N326,\">0\")-1)<0,0,COUNTIF(MATRIX2!M326:N326,\">0\"))))))","v":3458841.3372480003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W326*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O326*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:O326,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:O326,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E326,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M326:O326,\">0\")-1)<0,0,COUNTIF(MATRIX2!M326:O326,\">0\"))))))","v":2819540.0999999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X326*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P326*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:P326,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:P326,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F326,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M326:P326,\">0\")-1)<0,0,COUNTIF(MATRIX2!M326:P326,\">0\")))))))","v":3031005.6074999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y326*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q326*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:Q326,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:Q326,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G326,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M326:Q326,\">0\")-1)<0,0,COUNTIF(MATRIX2!M326:Q326,\">0\"))))))","v":3258331.0280624996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z326*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R326*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:R326,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:R326,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H326,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M326:R326,\">0\")-1)<0,0,COUNTIF(MATRIX2!M326:R326,\">0\"))))))","v":3502705.8551671873},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA326*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S326*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:S326,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M326:S326,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I326,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M326:S326,\">0\")-1)<0,0,COUNTIF(MATRIX2!M326:S326,\">0\"))))))","v":3765408.7943047257},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":19835832.722282413}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":445},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,4,FALSE)","v":122.4170610687023},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,7,FALSE)","v":262},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,10,FALSE)","v":32073.27},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,11,FALSE)","v":384879.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":264096},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D327=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D327,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1392946.5096986301},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V327*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N327* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:N327,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:N327,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D327,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M327:N327,\">0\")-1)<0,0,COUNTIF(MATRIX2!M327:N327,\">0\"))))))","v":394023.77411671239},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W327*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O327*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:O327,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:O327,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E327,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M327:O327,\">0\")-1)<0,0,COUNTIF(MATRIX2!M327:O327,\">0\"))))))","v":317403.77760000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X327*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P327*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:P327,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:P327,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F327,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M327:P327,\">0\")-1)<0,0,COUNTIF(MATRIX2!M327:P327,\">0\")))))))","v":341209.06092000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y327*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q327*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:Q327,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:Q327,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G327,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M327:Q327,\">0\")-1)<0,0,COUNTIF(MATRIX2!M327:Q327,\">0\"))))))","v":366799.74048899999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z327*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R327*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:R327,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:R327,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H327,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M327:R327,\">0\")-1)<0,0,COUNTIF(MATRIX2!M327:R327,\">0\"))))))","v":394309.72102567501},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA327*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S327*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:S327,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M327:S327,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I327,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M327:S327,\">0\")-1)<0,0,COUNTIF(MATRIX2!M327:S327,\">0\"))))))","v":423882.95010260056},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2237629.0242539882}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":446},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,4,FALSE)","v":50.5625},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,7,FALSE)","v":384},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,10,FALSE)","v":19416},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,11,FALSE)","v":232992},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":387072},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D328=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D328,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-843239.5397260274},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V328*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N328* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:N328,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:N328,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D328,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M328:N328,\">0\")-1)<0,0,COUNTIF(MATRIX2!M328:N328,\">0\"))))))","v":279291.97873972607},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W328*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O328*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:O328,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:O328,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E328,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M328:O328,\">0\")-1)<0,0,COUNTIF(MATRIX2!M328:O328,\">0\"))))))","v":269251.38},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X328*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P328*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:P328,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:P328,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F328,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M328:P328,\">0\")-1)<0,0,COUNTIF(MATRIX2!M328:P328,\">0\")))))))","v":289445.23349999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y328*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q328*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:Q328,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:Q328,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G328,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M328:Q328,\">0\")-1)<0,0,COUNTIF(MATRIX2!M328:Q328,\">0\"))))))","v":311153.62601249997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z328*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R328*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:R328,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:R328,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H328,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M328:R328,\">0\")-1)<0,0,COUNTIF(MATRIX2!M328:R328,\">0\"))))))","v":334490.14796343748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA328*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S328*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:S328,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M328:S328,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I328,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M328:S328,\">0\")-1)<0,0,COUNTIF(MATRIX2!M328:S328,\">0\"))))))","v":359576.90906069521},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1843209.2752763587}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":448},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,4,FALSE)","v":252.11184615384616},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,7,FALSE)","v":130},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,10,FALSE)","v":32774.54},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,11,FALSE)","v":393294.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":131040},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D329=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D329,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1423402.7618630135},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V329*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N329* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:N329,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:N329,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D329,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M329:N329,\">0\")-1)<0,0,COUNTIF(MATRIX2!M329:N329,\">0\"))))))","v":311194.52040000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W329*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O329*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:O329,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:O329,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E329,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M329:O329,\">0\")-1)<0,0,COUNTIF(MATRIX2!M329:O329,\">0\"))))))","v":157490.424},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X329*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P329*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:P329,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:P329,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F329,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M329:P329,\">0\")-1)<0,0,COUNTIF(MATRIX2!M329:P329,\">0\")))))))","v":169302.2058},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y329*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q329*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:Q329,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:Q329,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G329,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M329:Q329,\">0\")-1)<0,0,COUNTIF(MATRIX2!M329:Q329,\">0\"))))))","v":181999.871235},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z329*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R329*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:R329,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:R329,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H329,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M329:R329,\">0\")-1)<0,0,COUNTIF(MATRIX2!M329:R329,\">0\"))))))","v":195649.86157762498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA329*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S329*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:S329,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M329:S329,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I329,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M329:S329,\">0\")-1)<0,0,COUNTIF(MATRIX2!M329:S329,\">0\"))))))","v":210323.60119594683},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1225960.4842085717}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":449},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,4,FALSE)","v":89.90087623220154},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,7,FALSE)","v":1826},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,10,FALSE)","v":164159},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,11,FALSE)","v":1969908},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1862520},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-02-01"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D330=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D330,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7129447.8575342465},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V330*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N330* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:N330,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:N330,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D330,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M330:N330,\">0\")-1)<0,0,COUNTIF(MATRIX2!M330:N330,\">0\"))))))","v":2383588.6800000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W330*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O330*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:O330,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:O330,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E330,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M330:O330,\">0\")-1)<0,0,COUNTIF(MATRIX2!M330:O330,\">0\"))))))","v":2621947.5480000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X330*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P330*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:P330,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:P330,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F330,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M330:P330,\">0\")-1)<0,0,COUNTIF(MATRIX2!M330:P330,\">0\")))))))","v":2220976.5033181151},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y330*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q330*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:Q330,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:Q330,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G330,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M330:Q330,\">0\")-1)<0,0,COUNTIF(MATRIX2!M330:Q330,\">0\"))))))","v":2152512.4269792},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z330*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R330*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:R330,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:R330,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H330,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M330:R330,\">0\")-1)<0,0,COUNTIF(MATRIX2!M330:R330,\">0\"))))))","v":2313950.85900264},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA330*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S330*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:S330,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M330:S330,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I330,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M330:S330,\">0\")-1)<0,0,COUNTIF(MATRIX2!M330:S330,\">0\"))))))","v":2487497.1734278379},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14180473.190727793}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":450},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,4,FALSE)","v":106.2300846153846},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,7,FALSE)","v":1300},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,10,FALSE)","v":138099.10999999999},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,11,FALSE)","v":1657189.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1326000},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-07-15"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-14"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D331=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D331,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5997663.2649863018},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V331*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N331* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:N331,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:N331,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D331,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M331:N331,\">0\")-1)<0,0,COUNTIF(MATRIX2!M331:N331,\">0\"))))))","v":1892776.0921035619},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W331*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O331*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:O331,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:O331,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E331,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M331:O331,\">0\")-1)<0,0,COUNTIF(MATRIX2!M331:O331,\">0\"))))))","v":1593653.0999999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X331*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P331*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:P331,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:P331,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F331,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M331:P331,\">0\")-1)<0,0,COUNTIF(MATRIX2!M331:P331,\">0\")))))))","v":1713177.0824999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y331*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q331*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:Q331,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:Q331,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G331,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M331:Q331,\">0\")-1)<0,0,COUNTIF(MATRIX2!M331:Q331,\">0\"))))))","v":1841665.3636874999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z331*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R331*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:R331,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:R331,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H331,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M331:R331,\">0\")-1)<0,0,COUNTIF(MATRIX2!M331:R331,\">0\"))))))","v":1979790.2659640624},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA331*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S331*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:S331,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M331:S331,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I331,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M331:S331,\">0\")-1)<0,0,COUNTIF(MATRIX2!M331:S331,\">0\"))))))","v":2128274.5359113668},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11149336.44016649}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":452},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,4,FALSE)","v":94.699792960662521},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,7,FALSE)","v":483},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,10,FALSE)","v":45740},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,11,FALSE)","v":548880},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":486864},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D332=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D332,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1986494.4657534247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V332*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N332* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:N332,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:N332,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D332,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M332:N332,\">0\")-1)<0,0,COUNTIF(MATRIX2!M332:N332,\">0\"))))))","v":640213.6320000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W332*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O332*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:O332,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:O332,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E332,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M332:O332,\">0\")-1)<0,0,COUNTIF(MATRIX2!M332:O332,\">0\"))))))","v":690743.53961556172},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X332*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P332*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:P332,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:P332,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F332,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M332:P332,\">0\")-1)<0,0,COUNTIF(MATRIX2!M332:P332,\">0\")))))))","v":563532.42153599998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y332*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q332*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:Q332,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:Q332,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G332,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M332:Q332,\">0\")-1)<0,0,COUNTIF(MATRIX2!M332:Q332,\">0\"))))))","v":605797.35315119999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z332*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R332*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:R332,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:R332,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H332,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M332:R332,\">0\")-1)<0,0,COUNTIF(MATRIX2!M332:R332,\">0\"))))))","v":651232.15463753999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA332*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S332*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:S332,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M332:S332,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I332,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M332:S332,\">0\")-1)<0,0,COUNTIF(MATRIX2!M332:S332,\">0\"))))))","v":700074.56623535545},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3851593.6671756576}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":453},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,4,FALSE)","v":54.127176684881604},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,7,FALSE)","v":549},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,10,FALSE)","v":29715.82},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,11,FALSE)","v":356589.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":553392},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D333=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D333,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1290562.1332602741},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V333*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N333* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:N333,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:N333,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D333,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M333:N333,\">0\")-1)<0,0,COUNTIF(MATRIX2!M333:N333,\">0\"))))))","v":408259.70781600004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W333*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O333*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:O333,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:O333,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E333,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M333:O333,\">0\")-1)<0,0,COUNTIF(MATRIX2!M333:O333,\">0\"))))))","v":436618.00869450445},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X333*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P333*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:P333,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:P333,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F333,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M333:P333,\">0\")-1)<0,0,COUNTIF(MATRIX2!M333:P333,\">0\")))))))","v":412084.13384999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y333*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q333*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:Q333,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:Q333,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G333,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M333:Q333,\">0\")-1)<0,0,COUNTIF(MATRIX2!M333:Q333,\">0\"))))))","v":442990.44388874999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z333*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R333*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:R333,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:R333,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H333,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M333:R333,\">0\")-1)<0,0,COUNTIF(MATRIX2!M333:R333,\">0\"))))))","v":476214.72718040622},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA333*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S333*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:S333,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M333:S333,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I333,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M333:S333,\">0\")-1)<0,0,COUNTIF(MATRIX2!M333:S333,\">0\"))))))","v":511930.83171893674},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2688097.8531485973}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":454},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,4,FALSE)","v":103.4074074074074},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,7,FALSE)","v":675},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,10,FALSE)","v":69800},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,11,FALSE)","v":837600},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":680400},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D334=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D334,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3031423.5616438356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V334*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N334* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:N334,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:N334,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D334,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M334:N334,\">0\")-1)<0,0,COUNTIF(MATRIX2!M334:N334,\">0\"))))))","v":976976.64000000013},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W334*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O334*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:O334,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:O334,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E334,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M334:O334,\">0\")-1)<0,0,COUNTIF(MATRIX2!M334:O334,\">0\"))))))","v":1055134.7712000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X334*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P334*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:P334,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:P334,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F334,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M334:P334,\">0\")-1)<0,0,COUNTIF(MATRIX2!M334:P334,\">0\")))))))","v":898617.29600140289},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y334*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q334*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:Q334,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:Q334,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G334,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M334:Q334,\">0\")-1)<0,0,COUNTIF(MATRIX2!M334:Q334,\">0\"))))))","v":786337.57238400006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z334*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R334*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:R334,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:R334,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H334,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M334:R334,\">0\")-1)<0,0,COUNTIF(MATRIX2!M334:R334,\">0\"))))))","v":845312.89031279995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA334*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S334*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:S334,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M334:S334,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I334,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M334:S334,\">0\")-1)<0,0,COUNTIF(MATRIX2!M334:S334,\">0\"))))))","v":908711.35708625999},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5471090.5269844634}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":455},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,4,FALSE)","v":214.64411363636364},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,7,FALSE)","v":440},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,10,FALSE)","v":94443.41},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,11,FALSE)","v":1133320.92},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":448800},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D335=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D335,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4101690.2337534241},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V335*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N335* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:N335,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:N335,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D335,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M335:N335,\">0\")-1)<0,0,COUNTIF(MATRIX2!M335:N335,\">0\"))))))","v":1253372.6794628385},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W335*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O335*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:O335,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:O335,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E335,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M335:O335,\">0\")-1)<0,0,COUNTIF(MATRIX2!M335:O335,\">0\"))))))","v":539390.27999999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X335*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P335*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:P335,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:P335,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F335,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M335:P335,\">0\")-1)<0,0,COUNTIF(MATRIX2!M335:P335,\">0\")))))))","v":579844.55099999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y335*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q335*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:Q335,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:Q335,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G335,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M335:Q335,\">0\")-1)<0,0,COUNTIF(MATRIX2!M335:Q335,\">0\"))))))","v":623332.89232499991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z335*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R335*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:R335,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:R335,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H335,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M335:R335,\">0\")-1)<0,0,COUNTIF(MATRIX2!M335:R335,\">0\"))))))","v":670082.85924937495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA335*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S335*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:S335,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M335:S335,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I335,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M335:S335,\">0\")-1)<0,0,COUNTIF(MATRIX2!M335:S335,\">0\"))))))","v":720339.07369307801},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4386362.335730291}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":456},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,4,FALSE)","v":71.659609028979972},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,7,FALSE)","v":1779.16},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,10,FALSE)","v":127493.91},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,11,FALSE)","v":1529926.92},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1814743.2000000002},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D336=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D336,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5537077.9762191772},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V336*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N336* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:N336,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:N336,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D336,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M336:N336,\">0\")-1)<0,0,COUNTIF(MATRIX2!M336:N336,\">0\"))))))","v":1724511.6184258354},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W336*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O336*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:O336,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:O336,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E336,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M336:O336,\">0\")-1)<0,0,COUNTIF(MATRIX2!M336:O336,\">0\"))))))","v":1768021.7969249997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X336*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P336*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:P336,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:P336,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F336,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M336:P336,\">0\")-1)<0,0,COUNTIF(MATRIX2!M336:P336,\">0\")))))))","v":1900623.4316943747},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y336*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q336*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:Q336,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:Q336,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G336,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M336:Q336,\">0\")-1)<0,0,COUNTIF(MATRIX2!M336:Q336,\">0\"))))))","v":2043170.1890714529},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z336*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R336*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:R336,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:R336,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H336,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M336:R336,\">0\")-1)<0,0,COUNTIF(MATRIX2!M336:R336,\">0\"))))))","v":2196407.9532518117},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA336*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S336*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:S336,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M336:S336,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I336,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M336:S336,\">0\")-1)<0,0,COUNTIF(MATRIX2!M336:S336,\">0\"))))))","v":2361138.5497456975},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11993873.539114172}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":457},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,4,FALSE)","v":94.951808333333332},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,7,FALSE)","v":1200},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,10,FALSE)","v":113942.17},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,11,FALSE)","v":1367306.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1224000},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D337=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D337,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4948524.0516164387},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V337*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N337* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:N337,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:N337,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D337,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M337:N337,\">0\")-1)<0,0,COUNTIF(MATRIX2!M337:N337,\">0\"))))))","v":1481628.882528},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W337*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O337*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:O337,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:O337,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E337,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M337:O337,\">0\")-1)<0,0,COUNTIF(MATRIX2!M337:O337,\">0\"))))))","v":1471064.4},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X337*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P337*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:P337,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:P337,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F337,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M337:P337,\">0\")-1)<0,0,COUNTIF(MATRIX2!M337:P337,\">0\")))))))","v":1581394.2299999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y337*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q337*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:Q337,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:Q337,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G337,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M337:Q337,\">0\")-1)<0,0,COUNTIF(MATRIX2!M337:Q337,\">0\"))))))","v":1699998.7972499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z337*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R337*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:R337,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:R337,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H337,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M337:R337,\">0\")-1)<0,0,COUNTIF(MATRIX2!M337:R337,\">0\"))))))","v":1827498.7070437497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA337*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S337*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:S337,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M337:S337,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I337,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M337:S337,\">0\")-1)<0,0,COUNTIF(MATRIX2!M337:S337,\">0\"))))))","v":1964561.1100720309},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10026146.126893781}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":458},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,4,FALSE)","v":118.391485},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,7,FALSE)","v":2000},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,10,FALSE)","v":236782.97},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,11,FALSE)","v":2841395.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2040000},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-10-01"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D338=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D338,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10283516.823123287},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V338*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N338* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:N338,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:N338,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D338,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M338:N338,\">0\")-1)<0,0,COUNTIF(MATRIX2!M338:N338,\">0\"))))))","v":3314203.8744960004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W338*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O338*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:O338,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:O338,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E338,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M338:O338,\">0\")-1)<0,0,COUNTIF(MATRIX2!M338:O338,\">0\"))))))","v":3579340.1844556807},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X338*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P338*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:P338,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:P338,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F338,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M338:P338,\">0\")-1)<0,0,COUNTIF(MATRIX2!M338:P338,\">0\")))))))","v":3865687.3992121355},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y338*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q338*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:Q338,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:Q338,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G338,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M338:Q338,\">0\")-1)<0,0,COUNTIF(MATRIX2!M338:Q338,\">0\"))))))","v":2190290.6321936036},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z338*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R338*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:R338,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:R338,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H338,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M338:R338,\">0\")-1)<0,0,COUNTIF(MATRIX2!M338:R338,\">0\"))))))","v":2357481.0351359998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA338*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S338*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:S338,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M338:S338,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I338,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M338:S338,\">0\")-1)<0,0,COUNTIF(MATRIX2!M338:S338,\">0\"))))))","v":2534292.1127711996},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":17841295.238264617}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":459},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,4,FALSE)","v":78.039839999999998},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,10,FALSE)","v":19509.96},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,11,FALSE)","v":234119.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":252000},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D339=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D339,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-847320.23539726017},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V339*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N339* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:N339,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:N339,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D339,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M339:N339,\">0\")-1)<0,0,COUNTIF(MATRIX2!M339:N339,\">0\"))))))","v":283284.61920000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W339*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O339*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:O339,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:O339,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E339,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M339:O339,\">0\")-1)<0,0,COUNTIF(MATRIX2!M339:O339,\">0\"))))))","v":266538.97999824653},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X339*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P339*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:P339,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:P339,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F339,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M339:P339,\">0\")-1)<0,0,COUNTIF(MATRIX2!M339:P339,\">0\")))))))","v":270554.37029999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y339*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q339*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:Q339,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:Q339,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G339,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M339:Q339,\">0\")-1)<0,0,COUNTIF(MATRIX2!M339:Q339,\">0\"))))))","v":290845.94807249994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z339*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R339*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:R339,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:R339,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H339,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M339:R339,\">0\")-1)<0,0,COUNTIF(MATRIX2!M339:R339,\">0\"))))))","v":312659.39417793747},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA339*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S339*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:S339,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M339:S339,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I339,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M339:S339,\">0\")-1)<0,0,COUNTIF(MATRIX2!M339:S339,\">0\"))))))","v":336108.84874128277},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1759992.1604899666}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":461},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,4,FALSE)","v":118.14560658578857},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,7,FALSE)","v":3462},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,10,FALSE)","v":409020.09},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,11,FALSE)","v":4908241.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3489696},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D340=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D340,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-17763798.538849317},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V340*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N340* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:N340,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:N340,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D340,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M340:N340,\">0\")-1)<0,0,COUNTIF(MATRIX2!M340:N340,\">0\"))))))","v":5411335.7907000007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W340*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O340*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:O340,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:O340,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E340,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M340:O340,\">0\")-1)<0,0,COUNTIF(MATRIX2!M340:O340,\">0\"))))))","v":5352368.8297016108},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X340*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P340*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:P340,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:P340,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F340,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M340:P340,\">0\")-1)<0,0,COUNTIF(MATRIX2!M340:P340,\">0\")))))))","v":4039232.387904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y340*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q340*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:Q340,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:Q340,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G340,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M340:Q340,\">0\")-1)<0,0,COUNTIF(MATRIX2!M340:Q340,\">0\"))))))","v":4342174.8169967998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z340*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R340*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:R340,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:R340,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H340,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M340:R340,\">0\")-1)<0,0,COUNTIF(MATRIX2!M340:R340,\">0\"))))))","v":4667837.92827156},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA340*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S340*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:S340,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M340:S340,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I340,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M340:S340,\">0\")-1)<0,0,COUNTIF(MATRIX2!M340:S340,\">0\"))))))","v":5017925.7728919266},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":28830875.526465897}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":462},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,4,FALSE)","v":163.5259965635739},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,7,FALSE)","v":582},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,10,FALSE)","v":95172.13},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,11,FALSE)","v":1142065.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":593640},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-15"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-14"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D341=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D341,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4133338.6431780821},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V341*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N341* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:N341,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:N341,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D341,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M341:N341,\">0\")-1)<0,0,COUNTIF(MATRIX2!M341:N341,\">0\"))))))","v":1332105.2691840001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W341*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O341*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:O341,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:O341,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E341,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M341:O341,\">0\")-1)<0,0,COUNTIF(MATRIX2!M341:O341,\">0\"))))))","v":997311.60735263233},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X341*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P341*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:P341,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:P341,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F341,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M341:P341,\">0\")-1)<0,0,COUNTIF(MATRIX2!M341:P341,\">0\")))))))","v":687122.86535999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y341*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q341*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:Q341,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:Q341,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G341,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M341:Q341,\">0\")-1)<0,0,COUNTIF(MATRIX2!M341:Q341,\">0\"))))))","v":738657.08026199997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z341*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R341*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:R341,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:R341,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H341,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M341:R341,\">0\")-1)<0,0,COUNTIF(MATRIX2!M341:R341,\">0\"))))))","v":794056.36128164991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA341*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S341*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:S341,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M341:S341,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I341,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M341:S341,\">0\")-1)<0,0,COUNTIF(MATRIX2!M341:S341,\">0\"))))))","v":853610.58837777376},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5402863.7718180558}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":465},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,4,FALSE)","v":129.27891666666667},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,10,FALSE)","v":15513.47},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,11,FALSE)","v":186161.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":120960},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D342=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D342,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-673752.12723287672},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V342*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N342* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:N342,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:N342,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D342,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M342:N342,\">0\")-1)<0,0,COUNTIF(MATRIX2!M342:N342,\">0\"))))))","v":225255.58440000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W342*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O342*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:O342,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:O342,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E342,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M342:O342,\">0\")-1)<0,0,COUNTIF(MATRIX2!M342:O342,\">0\"))))))","v":247781.1428400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X342*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P342*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:P342,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:P342,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F342,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M342:P342,\">0\")-1)<0,0,COUNTIF(MATRIX2!M342:P342,\">0\")))))))","v":200909.32675017539},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y342*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q342*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:Q342,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:Q342,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G342,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M342:Q342,\">0\")-1)<0,0,COUNTIF(MATRIX2!M342:Q342,\">0\"))))))","v":139793.34620160001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z342*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R342*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:R342,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:R342,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H342,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M342:R342,\">0\")-1)<0,0,COUNTIF(MATRIX2!M342:R342,\">0\"))))))","v":150277.84716671999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA342*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S342*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:S342,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M342:S342,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I342,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M342:S342,\">0\")-1)<0,0,COUNTIF(MATRIX2!M342:S342,\">0\"))))))","v":161548.68570422402},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1125565.9330627194}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":469},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,4,FALSE)","v":57.329463087248321},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,7,FALSE)","v":596},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,10,FALSE)","v":34168.36},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,11,FALSE)","v":410020.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":607920},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-10-01"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D343=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D343,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1483936.5553972602},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V343*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N343* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:N343,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:N343,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D343,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M343:N343,\">0\")-1)<0,0,COUNTIF(MATRIX2!M343:N343,\">0\"))))))","v":440756.39802904113},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W343*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O343*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:O343,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:O343,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E343,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M343:O343,\">0\")-1)<0,0,COUNTIF(MATRIX2!M343:O343,\">0\"))))))","v":473829.73229999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X343*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P343*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:P343,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:P343,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F343,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M343:P343,\">0\")-1)<0,0,COUNTIF(MATRIX2!M343:P343,\">0\")))))))","v":509366.96222249995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y343*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q343*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:Q343,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:Q343,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G343,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M343:Q343,\">0\")-1)<0,0,COUNTIF(MATRIX2!M343:Q343,\">0\"))))))","v":547569.48438918742},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z343*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R343*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:R343,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:R343,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H343,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M343:R343,\">0\")-1)<0,0,COUNTIF(MATRIX2!M343:R343,\">0\"))))))","v":588637.19571837655},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA343*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S343*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:S343,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M343:S343,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I343,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M343:S343,\">0\")-1)<0,0,COUNTIF(MATRIX2!M343:S343,\">0\"))))))","v":632784.9853972547},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3192944.7580563594}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":470},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,4,FALSE)","v":92.665952618453858},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,7,FALSE)","v":4010},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,10,FALSE)","v":371590.47},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,11,FALSE)","v":4459085.6399999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4090200},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-08-31"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D344=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D344,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-16138225.014904108},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V344*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N344* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:N344,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:N344,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D344,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M344:N344,\">0\")-1)<0,0,COUNTIF(MATRIX2!M344:N344,\">0\"))))))","v":5201077.4904960003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W344*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O344*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:O344,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:O344,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E344,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M344:O344,\">0\")-1)<0,0,COUNTIF(MATRIX2!M344:O344,\">0\"))))))","v":5617163.6897356799},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X344*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P344*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:P344,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:P344,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F344,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M344:P344,\">0\")-1)<0,0,COUNTIF(MATRIX2!M344:P344,\">0\")))))))","v":6066536.7849145355},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y344*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q344*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:Q344,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:Q344,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G344,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M344:Q344,\">0\")-1)<0,0,COUNTIF(MATRIX2!M344:Q344,\">0\"))))))","v":6551859.727707698},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z344*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R344*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:R344,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:R344,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H344,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M344:R344,\">0\")-1)<0,0,COUNTIF(MATRIX2!M344:R344,\">0\"))))))","v":7076008.5059243152},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA344*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S344*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:S344,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M344:S344,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I344,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M344:S344,\">0\")-1)<0,0,COUNTIF(MATRIX2!M344:S344,\">0\"))))))","v":7642089.1863982603},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":38154735.385176487}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":472},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,4,FALSE)","v":80.969071428571425},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,10,FALSE)","v":22671.34},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,11,FALSE)","v":272056.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":282240},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D345=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D345,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-984619.40186301374},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V345*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N345* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:N345,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:N345,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D345,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M345:N345,\">0\")-1)<0,0,COUNTIF(MATRIX2!M345:N345,\">0\"))))))","v":314394.80744999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W345*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O345*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:O345,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:O345,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E345,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M345:O345,\">0\")-1)<0,0,COUNTIF(MATRIX2!M345:O345,\">0\"))))))","v":311102.37568577565},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X345*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P345*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:P345,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:P345,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F345,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M345:P345,\">0\")-1)<0,0,COUNTIF(MATRIX2!M345:P345,\">0\")))))))","v":314394.80744999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y345*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q345*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:Q345,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:Q345,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G345,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M345:Q345,\">0\")-1)<0,0,COUNTIF(MATRIX2!M345:Q345,\">0\"))))))","v":337974.41800874996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z345*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R345*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:R345,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:R345,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H345,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M345:R345,\">0\")-1)<0,0,COUNTIF(MATRIX2!M345:R345,\">0\"))))))","v":363322.49935940624},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA345*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S345*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:S345,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M345:S345,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I345,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M345:S345,\">0\")-1)<0,0,COUNTIF(MATRIX2!M345:S345,\">0\"))))))","v":390571.68681136169},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2031760.5947652934}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":473},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,4,FALSE)","v":115.83},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,10,FALSE)","v":46332},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,11,FALSE)","v":555984},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":408000},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D346=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D346,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2012205.1068493151},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V346*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N346* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:N346,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:N346,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D346,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M346:N346,\">0\")-1)<0,0,COUNTIF(MATRIX2!M346:N346,\">0\"))))))","v":648499.73760000011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W346*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O346*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:O346,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:O346,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E346,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M346:O346,\">0\")-1)<0,0,COUNTIF(MATRIX2!M346:O346,\">0\"))))))","v":677848.3313116933},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X346*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P346*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:P346,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:P346,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F346,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M346:P346,\">0\")-1)<0,0,COUNTIF(MATRIX2!M346:P346,\">0\")))))))","v":472249.39199999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y346*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q346*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:Q346,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:Q346,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G346,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M346:Q346,\">0\")-1)<0,0,COUNTIF(MATRIX2!M346:Q346,\">0\"))))))","v":507668.09639999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z346*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R346*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:R346,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:R346,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H346,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M346:R346,\">0\")-1)<0,0,COUNTIF(MATRIX2!M346:R346,\">0\"))))))","v":545743.20363},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA346*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S346*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:S346,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M346:S346,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I346,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M346:S346,\">0\")-1)<0,0,COUNTIF(MATRIX2!M346:S346,\">0\"))))))","v":586673.94390225003},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3438682.7048439435}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":474},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,4,FALSE)","v":100},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,10,FALSE)","v":23000},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,11,FALSE)","v":276000},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":231840},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-30"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D347=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D347,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-998893.15068493143},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V347*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N347* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:N347,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:N347,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D347,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M347:N347,\">0\")-1)<0,0,COUNTIF(MATRIX2!M347:N347,\">0\"))))))","v":321926.40000000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W347*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O347*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:O347,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:O347,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E347,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M347:O347,\">0\")-1)<0,0,COUNTIF(MATRIX2!M347:O347,\">0\"))))))","v":330621.84639123292},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X347*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P347*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:P347,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:P347,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F347,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M347:P347,\">0\")-1)<0,0,COUNTIF(MATRIX2!M347:P347,\">0\")))))))","v":268348.77215999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y347*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q347*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:Q347,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:Q347,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G347,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M347:Q347,\">0\")-1)<0,0,COUNTIF(MATRIX2!M347:Q347,\">0\"))))))","v":288474.93007200002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z347*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R347*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:R347,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:R347,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H347,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M347:R347,\">0\")-1)<0,0,COUNTIF(MATRIX2!M347:R347,\">0\"))))))","v":310110.54982740001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA347*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S347*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:S347,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M347:S347,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I347,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M347:S347,\">0\")-1)<0,0,COUNTIF(MATRIX2!M347:S347,\">0\"))))))","v":333368.84106445499},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1852851.3395150881}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":476},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,4,FALSE)","v":109.17693},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,10,FALSE)","v":109176.93},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,11,FALSE)","v":1310123.1599999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1020000},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D348=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D348,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4741569.0256438348},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V348*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N348* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:N348,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:N348,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D348,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M348:N348,\">0\")-1)<0,0,COUNTIF(MATRIX2!M348:N348,\">0\"))))))","v":1528127.6538240002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W348*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O348*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:O348,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:O348,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E348,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M348:O348,\">0\")-1)<0,0,COUNTIF(MATRIX2!M348:O348,\">0\"))))))","v":1650377.8661299201},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X348*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P348*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:P348,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:P348,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F348,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M348:P348,\">0\")-1)<0,0,COUNTIF(MATRIX2!M348:P348,\">0\")))))))","v":1782408.0954203138},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y348*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q348*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:Q348,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:Q348,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G348,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M348:Q348,\">0\")-1)<0,0,COUNTIF(MATRIX2!M348:Q348,\">0\"))))))","v":1925000.743053939},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z348*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R348*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:R348,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:R348,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H348,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M348:R348,\">0\")-1)<0,0,COUNTIF(MATRIX2!M348:R348,\">0\"))))))","v":2079000.8024982545},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA348*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S348*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:S348,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M348:S348,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I348,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M348:S348,\">0\")-1)<0,0,COUNTIF(MATRIX2!M348:S348,\">0\"))))))","v":2245320.8666981147},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":11210236.027624542}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":477},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,4,FALSE)","v":54.683122222222217},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,7,FALSE)","v":900},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,10,FALSE)","v":49214.81},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,11,FALSE)","v":590577.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":907200},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D349=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D349,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2137405.9400547943},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V349*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N349* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:N349,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:N349,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D349,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M349:N349,\">0\")-1)<0,0,COUNTIF(MATRIX2!M349:N349,\">0\"))))))","v":638849.86413585616},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W349*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O349*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:O349,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:O349,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E349,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M349:O349,\">0\")-1)<0,0,COUNTIF(MATRIX2!M349:O349,\">0\"))))))","v":682486.37767499988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X349*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P349*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:P349,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:P349,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F349,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M349:P349,\">0\")-1)<0,0,COUNTIF(MATRIX2!M349:P349,\">0\")))))))","v":733672.85600062483},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y349*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q349*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:Q349,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:Q349,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G349,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M349:Q349,\">0\")-1)<0,0,COUNTIF(MATRIX2!M349:Q349,\">0\"))))))","v":788698.32020067179},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z349*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R349*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:R349,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:R349,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H349,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M349:R349,\">0\")-1)<0,0,COUNTIF(MATRIX2!M349:R349,\">0\"))))))","v":847850.69421572215},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA349*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S349*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:S349,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M349:S349,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I349,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M349:S349,\">0\")-1)<0,0,COUNTIF(MATRIX2!M349:S349,\">0\"))))))","v":911439.49628190126},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4602997.6085097762}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":479},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,4,FALSE)","v":93.312061538461549},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,7,FALSE)","v":3250},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,10,FALSE)","v":303264.2},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,11,FALSE)","v":3639170.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3315000},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-08-30"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D350=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D350,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13170805.749041095},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V350*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N350* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:N350,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:N350,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D350,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M350:N350,\">0\")-1)<0,0,COUNTIF(MATRIX2!M350:N350,\">0\"))))))","v":4244728.3545599999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W350*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O350*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:O350,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:O350,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E350,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M350:O350,\">0\")-1)<0,0,COUNTIF(MATRIX2!M350:O350,\">0\"))))))","v":4584306.6229248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X350*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P350*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:P350,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:P350,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F350,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M350:P350,\">0\")-1)<0,0,COUNTIF(MATRIX2!M350:P350,\">0\")))))))","v":4951051.1527587846},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y350*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q350*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:Q350,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:Q350,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G350,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M350:Q350,\">0\")-1)<0,0,COUNTIF(MATRIX2!M350:Q350,\">0\"))))))","v":5347135.2449794877},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z350*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R350*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:R350,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:R350,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H350,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M350:R350,\">0\")-1)<0,0,COUNTIF(MATRIX2!M350:R350,\">0\"))))))","v":5774906.0645778477},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA350*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S350*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:S350,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M350:S350,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I350,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M350:S350,\">0\")-1)<0,0,COUNTIF(MATRIX2!M350:S350,\">0\"))))))","v":6236898.5497440752},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":31139025.989544995}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":480},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,4,FALSE)","v":62.261934293801481},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,7,FALSE)","v":314.43},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,10,FALSE)","v":19577.02},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,11,FALSE)","v":234924.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":316945.44},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-02-01"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-01-31"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D351=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D351,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-850232.66038356163},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V351*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N351* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:N351,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:N351,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D351,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M351:N351,\">0\")-1)<0,0,COUNTIF(MATRIX2!M351:N351,\">0\"))))))","v":263279.595768},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W351*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O351*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:O351,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:O351,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E351,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M351:O351,\">0\")-1)<0,0,COUNTIF(MATRIX2!M351:O351,\">0\"))))))","v":271484.32484999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X351*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P351*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:P351,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:P351,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F351,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M351:P351,\">0\")-1)<0,0,COUNTIF(MATRIX2!M351:P351,\">0\")))))))","v":291845.64921374997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y351*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q351*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:Q351,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:Q351,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G351,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M351:Q351,\">0\")-1)<0,0,COUNTIF(MATRIX2!M351:Q351,\">0\"))))))","v":313734.07290478121},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z351*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R351*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:R351,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:R351,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H351,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M351:R351,\">0\")-1)<0,0,COUNTIF(MATRIX2!M351:R351,\">0\"))))))","v":337264.12837263983},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA351*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S351*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:S351,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M351:S351,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I351,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M351:S351,\">0\")-1)<0,0,COUNTIF(MATRIX2!M351:S351,\">0\"))))))","v":362558.93800058775},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1840166.7091097587}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":481},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,4,FALSE)","v":32.13281105990783},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,7,FALSE)","v":217},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,10,FALSE)","v":6972.82},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,11,FALSE)","v":83673.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":218736},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D352=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D352,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-302830.5277808219},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V352*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N352* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:N352,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:N352,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D352,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M352:N352,\">0\")-1)<0,0,COUNTIF(MATRIX2!M352:N352,\">0\"))))))","v":93773.272488000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W352*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O352*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:O352,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:O352,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E352,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M352:O352,\">0\")-1)<0,0,COUNTIF(MATRIX2!M352:O352,\">0\"))))))","v":96695.581349999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X352*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P352*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:P352,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:P352,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F352,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M352:P352,\">0\")-1)<0,0,COUNTIF(MATRIX2!M352:P352,\">0\")))))))","v":103947.74995124998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y352*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q352*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:Q352,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:Q352,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G352,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M352:Q352,\">0\")-1)<0,0,COUNTIF(MATRIX2!M352:Q352,\">0\"))))))","v":111743.83119759374},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z352*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R352*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:R352,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:R352,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H352,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M352:R352,\">0\")-1)<0,0,COUNTIF(MATRIX2!M352:R352,\">0\"))))))","v":120124.61853741326},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA352*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S352*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:S352,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M352:S352,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I352,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M352:S352,\">0\")-1)<0,0,COUNTIF(MATRIX2!M352:S352,\">0\"))))))","v":129133.96492771925},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":655419.01845197624}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":482},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,4,FALSE)","v":44.864192307692306},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,7,FALSE)","v":260},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,10,FALSE)","v":11664.69},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,11,FALSE)","v":139976.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":262080},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-03-01"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-28"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D353=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D353,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-506599.08460273972},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V353*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N353* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:N353,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:N353,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D353,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M353:N353,\">0\")-1)<0,0,COUNTIF(MATRIX2!M353:N353,\">0\"))))))","v":156871.41699599999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W353*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O353*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:O353,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:O353,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E353,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M353:O353,\">0\")-1)<0,0,COUNTIF(MATRIX2!M353:O353,\">0\"))))))","v":161760.08857499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X353*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P353*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:P353,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:P353,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F353,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M353:P353,\">0\")-1)<0,0,COUNTIF(MATRIX2!M353:P353,\">0\")))))))","v":173892.09521812497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y353*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q353*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:Q353,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:Q353,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G353,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M353:Q353,\">0\")-1)<0,0,COUNTIF(MATRIX2!M353:Q353,\">0\"))))))","v":186934.00235948435},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z353*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R353*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:R353,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:R353,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H353,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M353:R353,\">0\")-1)<0,0,COUNTIF(MATRIX2!M353:R353,\">0\"))))))","v":200954.0525364457},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA353*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S353*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:S353,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M353:S353,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I353,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M353:S353,\">0\")-1)<0,0,COUNTIF(MATRIX2!M353:S353,\">0\"))))))","v":216025.6064766791},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1096437.262161734}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":484},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,4,FALSE)","v":53.25},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,10,FALSE)","v":12780},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,11,FALSE)","v":153360},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":241920},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-01"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D354=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D354,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-555037.15068493155},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V354*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N354* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:N354,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:N354,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D354,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M354:N354,\">0\")-1)<0,0,COUNTIF(MATRIX2!M354:N354,\">0\"))))))","v":169403.37299999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W354*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O354*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:O354,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:O354,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E354,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M354:O354,\">0\")-1)<0,0,COUNTIF(MATRIX2!M354:O354,\">0\"))))))","v":177226.65},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X354*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P354*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:P354,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:P354,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F354,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M354:P354,\">0\")-1)<0,0,COUNTIF(MATRIX2!M354:P354,\">0\")))))))","v":190518.64874999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y354*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q354*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:Q354,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:Q354,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G354,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M354:Q354,\">0\")-1)<0,0,COUNTIF(MATRIX2!M354:Q354,\">0\"))))))","v":204807.54740624997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z354*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R354*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:R354,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:R354,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H354,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M354:R354,\">0\")-1)<0,0,COUNTIF(MATRIX2!M354:R354,\">0\"))))))","v":220168.11346171872},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA354*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S354*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:S354,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M354:S354,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I354,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M354:S354,\">0\")-1)<0,0,COUNTIF(MATRIX2!M354:S354,\">0\"))))))","v":236680.72197134761},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1198805.0545893162}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":485},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,4,FALSE)","v":145.31704376163873},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,7,FALSE)","v":2148},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,10,FALSE)","v":312141.01},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,11,FALSE)","v":3745692.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2190960},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-06-30"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D355=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D355,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13556326.823342465},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V355*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N355* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:N355,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:N355,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D355,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M355:N355,\">0\")-1)<0,0,COUNTIF(MATRIX2!M355:N355,\">0\"))))))","v":4208659.6660320004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W355*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O355*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:O355,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:O355,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E355,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M355:O355,\">0\")-1)<0,0,COUNTIF(MATRIX2!M355:O355,\">0\"))))))","v":4461179.2459939215},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X355*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P355*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:P355,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:P355,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F355,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M355:P355,\">0\")-1)<0,0,COUNTIF(MATRIX2!M355:P355,\">0\")))))))","v":4728850.0007535564},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y355*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q355*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:Q355,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:Q355,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G355,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M355:Q355,\">0\")-1)<0,0,COUNTIF(MATRIX2!M355:Q355,\">0\"))))))","v":5012581.0007987702},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z355*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R355*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:R355,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:R355,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H355,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M355:R355,\">0\")-1)<0,0,COUNTIF(MATRIX2!M355:R355,\">0\"))))))","v":4563692.1353149479},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA355*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S355*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:S355,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M355:S355,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I355,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M355:S355,\">0\")-1)<0,0,COUNTIF(MATRIX2!M355:S355,\">0\"))))))","v":2531928.4092694423},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":25506890.458162636}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":491},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,4,FALSE)","v":139.91919249592169},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,7,FALSE)","v":1226},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,9,FALSE)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,10,FALSE)","v":171540.93},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,11,FALSE)","v":2058491.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1250520},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-02-01"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-31"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D356=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D356,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7450046.0886575337},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V356*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N356* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:N356,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:N356,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D356,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M356:N356,\">0\")-1)<0,0,COUNTIF(MATRIX2!M356:N356,\">0\"))))))","v":1933131.8615595},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W356*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O356*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:O356,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:O356,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E356,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M356:O356,\">0\")-1)<0,0,COUNTIF(MATRIX2!M356:O356,\">0\"))))))","v":1502937.4619999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X356*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P356*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:P356,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:P356,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F356,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M356:P356,\">0\")-1)<0,0,COUNTIF(MATRIX2!M356:P356,\">0\")))))))","v":1615657.7716499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y356*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q356*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:Q356,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:Q356,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G356,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M356:Q356,\">0\")-1)<0,0,COUNTIF(MATRIX2!M356:Q356,\">0\"))))))","v":1736832.10452375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z356*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R356*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:R356,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:R356,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H356,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M356:R356,\">0\")-1)<0,0,COUNTIF(MATRIX2!M356:R356,\">0\"))))))","v":1867094.5123630313},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA356*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S356*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:S356,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M356:S356,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I356,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M356:S356,\">0\")-1)<0,0,COUNTIF(MATRIX2!M356:S356,\">0\"))))))","v":2007126.6007902583},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10662780.31288654}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":492},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,4,FALSE)","v":57.25223391812866},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,7,FALSE)","v":855},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,10,FALSE)","v":48950.66},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,11,FALSE)","v":587407.92000000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":861840},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-09-30"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D357=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D357,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2125933.8693698631},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V357*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N357* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:N357,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:N357,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D357,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M357:N357,\">0\")-1)<0,0,COUNTIF(MATRIX2!M357:N357,\">0\"))))))","v":671113.5486000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W357*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O357*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:O357,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:O357,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E357,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M357:O357,\">0\")-1)<0,0,COUNTIF(MATRIX2!M357:O357,\">0\"))))))","v":678823.27755},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X357*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P357*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:P357,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:P357,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F357,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M357:P357,\">0\")-1)<0,0,COUNTIF(MATRIX2!M357:P357,\">0\")))))))","v":729735.02336624998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y357*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q357*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:Q357,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:Q357,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G357,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M357:Q357,\">0\")-1)<0,0,COUNTIF(MATRIX2!M357:Q357,\">0\"))))))","v":784465.15011871874},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z357*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R357*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:R357,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:R357,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H357,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M357:R357,\">0\")-1)<0,0,COUNTIF(MATRIX2!M357:R357,\">0\"))))))","v":843300.03637762263},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA357*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S357*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:S357,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M357:S357,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I357,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M357:S357,\">0\")-1)<0,0,COUNTIF(MATRIX2!M357:S357,\">0\"))))))","v":906547.53910594422},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4613984.5751185361}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":493},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,4,FALSE)","v":29.524243879020645},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,7,FALSE)","v":41.66},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,10,FALSE)","v":1229.98},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,11,FALSE)","v":14759.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":41993.279999999999},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-01-01"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,13,FALSE)","v":"2006-12-31"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D358=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D358,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-53418.199890410957},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V358*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N358* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:N358,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:N358,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D358,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M358:N358,\">0\")-1)<0,0,COUNTIF(MATRIX2!M358:N358,\">0\"))))))","v":16541.263032000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W358*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O358*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:O358,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:O358,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E358,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M358:O358,\">0\")-1)<0,0,COUNTIF(MATRIX2!M358:O358,\">0\"))))))","v":17056.747649999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X358*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P358*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:P358,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:P358,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F358,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M358:P358,\">0\")-1)<0,0,COUNTIF(MATRIX2!M358:P358,\">0\")))))))","v":18336.003723749996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y358*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q358*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:Q358,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:Q358,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G358,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M358:Q358,\">0\")-1)<0,0,COUNTIF(MATRIX2!M358:Q358,\">0\"))))))","v":19711.204003031249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z358*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R358*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:R358,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:R358,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H358,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M358:R358,\">0\")-1)<0,0,COUNTIF(MATRIX2!M358:R358,\">0\"))))))","v":21189.544303258594},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA358*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S358*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:S358,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M358:S358,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I358,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M358:S358,\">0\")-1)<0,0,COUNTIF(MATRIX2!M358:S358,\">0\"))))))","v":22778.760126002984},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":115613.52283804282}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":497},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,4,FALSE)","v":123.50999327956988},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,7,FALSE)","v":1488},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,9,FALSE)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,10,FALSE)","v":183782.87},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,11,FALSE)","v":2205394.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1499904},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-03-01"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D359=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D359,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7981715.2198356157},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V359*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N359* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:N359,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:N359,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D359,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M359:N359,\">0\")-1)<0,0,COUNTIF(MATRIX2!M359:N359,\">0\"))))))","v":2160607.8702105},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W359*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O359*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:O359,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:O359,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E359,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M359:O359,\">0\")-1)<0,0,COUNTIF(MATRIX2!M359:O359,\">0\"))))))","v":1802659.6224},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X359*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P359*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:P359,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:P359,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F359,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M359:P359,\">0\")-1)<0,0,COUNTIF(MATRIX2!M359:P359,\">0\")))))))","v":1937859.09408},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y359*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q359*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:Q359,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:Q359,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G359,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M359:Q359,\">0\")-1)<0,0,COUNTIF(MATRIX2!M359:Q359,\">0\"))))))","v":2083198.5261359999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z359*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R359*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:R359,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:R359,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H359,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M359:R359,\">0\")-1)<0,0,COUNTIF(MATRIX2!M359:R359,\">0\"))))))","v":2239438.4155962002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA359*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S359*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:S359,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M359:S359,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I359,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M359:S359,\">0\")-1)<0,0,COUNTIF(MATRIX2!M359:S359,\">0\"))))))","v":2407396.2967659147},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":12631159.825188614}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":503},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,4,FALSE)","v":19.659499263622973},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,7,FALSE)","v":1358},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,10,FALSE)","v":26697.599999999999},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,11,FALSE)","v":320371.20000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1368864},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D360=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D360,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1159480.4252054794},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V360*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N360* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:N360,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:N360,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D360,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M360:N360,\">0\")-1)<0,0,COUNTIF(MATRIX2!M360:N360,\">0\"))))))","v":359969.08032000007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W360*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O360*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:O360,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:O360,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E360,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M360:O360,\">0\")-1)<0,0,COUNTIF(MATRIX2!M360:O360,\">0\"))))))","v":381567.22513920011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X360*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P360*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:P360,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:P360,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F360,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M360:P360,\">0\")-1)<0,0,COUNTIF(MATRIX2!M360:P360,\">0\")))))))","v":404461.25864755211},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y360*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q360*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:Q360,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:Q360,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G360,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M360:Q360,\">0\")-1)<0,0,COUNTIF(MATRIX2!M360:Q360,\">0\"))))))","v":428728.93416640529},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z360*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R360*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:R360,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:R360,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H360,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M360:R360,\">0\")-1)<0,0,COUNTIF(MATRIX2!M360:R360,\">0\"))))))","v":399124.33831308142},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA360*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S360*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:S360,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M360:S360,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I360,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M360:S360,\">0\")-1)<0,0,COUNTIF(MATRIX2!M360:S360,\">0\"))))))","v":370228.96799999999},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2344079.8045862387}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":507},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,4,FALSE)","v":101.41709966934341},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,7,FALSE)","v":127.02},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,10,FALSE)","v":12882},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,11,FALSE)","v":154584},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":128036.16},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D361=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D361,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-559467.0246575342},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V361*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N361* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:N361,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:N361,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D361,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M361:N361,\">0\")-1)<0,0,COUNTIF(MATRIX2!M361:N361,\">0\"))))))","v":148864.21344000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W361*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O361*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:O361,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:O361,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E361,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M361:O361,\">0\")-1)<0,0,COUNTIF(MATRIX2!M361:O361,\">0\"))))))","v":153880.25889600001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X361*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P361*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:P361,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:P361,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F361,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M361:P361,\">0\")-1)<0,0,COUNTIF(MATRIX2!M361:P361,\">0\")))))))","v":165421.27831320002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y361*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q361*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:Q361,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:Q361,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G361,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M361:Q361,\">0\")-1)<0,0,COUNTIF(MATRIX2!M361:Q361,\">0\"))))))","v":177827.87418669002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z361*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R361*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:R361,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:R361,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H361,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M361:R361,\">0\")-1)<0,0,COUNTIF(MATRIX2!M361:R361,\">0\"))))))","v":191164.96475069175},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA361*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S361*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:S361,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M361:S361,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I361,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M361:S361,\">0\")-1)<0,0,COUNTIF(MATRIX2!M361:S361,\">0\"))))))","v":205502.33710699363},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1042660.9266935755}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":508},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,4,FALSE)","v":65.884528301886803},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,7,FALSE)","v":265},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,10,FALSE)","v":17459.400000000001},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,11,FALSE)","v":209512.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":267120},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-08-01"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D362=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D362,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-758264.13369863003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V362*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N362* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:N362,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:N362,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D362,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M362:N362,\">0\")-1)<0,0,COUNTIF(MATRIX2!M362:N362,\">0\"))))))","v":239368.37400000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W362*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O362*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:O362,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:O362,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E362,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M362:O362,\">0\")-1)<0,0,COUNTIF(MATRIX2!M362:O362,\">0\"))))))","v":242118.22949999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X362*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P362*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:P362,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:P362,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F362,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M362:P362,\">0\")-1)<0,0,COUNTIF(MATRIX2!M362:P362,\">0\")))))))","v":260277.09671249994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y362*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q362*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:Q362,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:Q362,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G362,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M362:Q362,\">0\")-1)<0,0,COUNTIF(MATRIX2!M362:Q362,\">0\"))))))","v":279797.87896593747},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z362*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R362*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:R362,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:R362,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H362,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M362:R362,\">0\")-1)<0,0,COUNTIF(MATRIX2!M362:R362,\">0\"))))))","v":300782.71988838277},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA362*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S362*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:S362,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M362:S362,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I362,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M362:S362,\">0\")-1)<0,0,COUNTIF(MATRIX2!M362:S362,\">0\"))))))","v":323341.42388001143},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1645685.7229468315}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":513},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,4,FALSE)","v":75.350999999999999},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,7,FALSE)","v":530},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,10,FALSE)","v":39936.03},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,11,FALSE)","v":479232.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":540600},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D363=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D363,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1734427.2535890411},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V363*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N363* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:N363,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:N363,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D363,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M363:N363,\">0\")-1)<0,0,COUNTIF(MATRIX2!M363:N363,\">0\"))))))","v":579871.15560000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W363*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O363*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:O363,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:O363,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E363,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M363:O363,\">0\")-1)<0,0,COUNTIF(MATRIX2!M363:O363,\">0\"))))))","v":565424.59763539722},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X363*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P363*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:P363,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:P363,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F363,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M363:P363,\">0\")-1)<0,0,COUNTIF(MATRIX2!M363:P363,\">0\")))))))","v":553812.89602499991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y363*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q363*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:Q363,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:Q363,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G363,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M363:Q363,\">0\")-1)<0,0,COUNTIF(MATRIX2!M363:Q363,\">0\"))))))","v":595348.86322687496},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z363*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R363*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:R363,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:R363,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H363,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M363:R363,\">0\")-1)<0,0,COUNTIF(MATRIX2!M363:R363,\">0\"))))))","v":640000.0279688905},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA363*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S363*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:S363,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M363:S363,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I363,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M363:S363,\">0\")-1)<0,0,COUNTIF(MATRIX2!M363:S363,\">0\"))))))","v":688000.03006655734},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3622457.57052272}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":514},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,4,FALSE)","v":66.875178500000004},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,7,FALSE)","v":4986},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,10,FALSE)","v":333439.64},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,11,FALSE)","v":4001275.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5085720},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D364=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D364,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-14481329.241863014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V364*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N364* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:N364,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:N364,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D364,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M364:N364,\">0\")-1)<0,0,COUNTIF(MATRIX2!M364:N364,\">0\"))))))","v":4571457.4644000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W364*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O364*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:O364,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:O364,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E364,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M364:O364,\">0\")-1)<0,0,COUNTIF(MATRIX2!M364:O364,\">0\"))))))","v":4623974.2077000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X364*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P364*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:P364,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:P364,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F364,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M364:P364,\">0\")-1)<0,0,COUNTIF(MATRIX2!M364:P364,\">0\")))))))","v":4970772.2732774997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y364*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q364*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:Q364,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:Q364,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G364,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M364:Q364,\">0\")-1)<0,0,COUNTIF(MATRIX2!M364:Q364,\">0\"))))))","v":5343580.1937733125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z364*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R364*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:R364,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:R364,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H364,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M364:R364,\">0\")-1)<0,0,COUNTIF(MATRIX2!M364:R364,\">0\"))))))","v":5744348.7083063107},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA364*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S364*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:S364,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M364:S364,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I364,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M364:S364,\">0\")-1)<0,0,COUNTIF(MATRIX2!M364:S364,\">0\"))))))","v":6175174.8614292834},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":31429307.708886407}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":515},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,4,FALSE)","v":66.747920662598077},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,7,FALSE)","v":6882},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,10,FALSE)","v":459359.19},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,11,FALSE)","v":5512310.2800000003},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":7019640},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D365=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D365,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19950032.547616437},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N365* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:N365,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:N365,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D365,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M365:N365,\">0\")-1)<0,0,COUNTIF(MATRIX2!M365:N365,\">0\"))))))","v":6148492.8054137761},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O365*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:O365,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:O365,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E365,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M365:O365,\">0\")-1)<0,0,COUNTIF(MATRIX2!M365:O365,\">0\"))))))","v":6370163.5673249997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P365*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:P365,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:P365,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F365,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M365:P365,\">0\")-1)<0,0,COUNTIF(MATRIX2!M365:P365,\">0\")))))))","v":6847925.8348743748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q365*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:Q365,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:Q365,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G365,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M365:Q365,\">0\")-1)<0,0,COUNTIF(MATRIX2!M365:Q365,\">0\"))))))","v":7361520.2724899529},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R365*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:R365,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:R365,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H365,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M365:R365,\">0\")-1)<0,0,COUNTIF(MATRIX2!M365:R365,\">0\"))))))","v":7913634.2929266989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S365*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:S365,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M365:S365,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I365,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M365:S365,\">0\")-1)<0,0,COUNTIF(MATRIX2!M365:S365,\">0\"))))))","v":8507156.8648962006},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":43148893.637926005}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":517},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,4,FALSE)","v":68.688974358974363},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,7,FALSE)","v":390},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,10,FALSE)","v":26788.7},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,11,FALSE)","v":321464.40000000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":393120},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D366=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D366,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1163436.9106849316},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V366*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N366* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:N366,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:N366,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D366,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M366:N366,\">0\")-1)<0,0,COUNTIF(MATRIX2!M366:N366,\">0\"))))))","v":358594.72717791784},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W366*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O366*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:O366,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:O366,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E366,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M366:O366,\">0\")-1)<0,0,COUNTIF(MATRIX2!M366:O366,\">0\"))))))","v":371492.29725},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X366*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P366*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:P366,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:P366,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F366,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M366:P366,\">0\")-1)<0,0,COUNTIF(MATRIX2!M366:P366,\">0\")))))))","v":399354.21954374999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y366*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q366*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:Q366,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:Q366,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G366,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M366:Q366,\">0\")-1)<0,0,COUNTIF(MATRIX2!M366:Q366,\">0\"))))))","v":429305.78600953124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z366*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R366*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:R366,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:R366,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H366,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M366:R366,\">0\")-1)<0,0,COUNTIF(MATRIX2!M366:R366,\">0\"))))))","v":461503.71996024612},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA366*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S366*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:S366,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M366:S366,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I366,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M366:S366,\">0\")-1)<0,0,COUNTIF(MATRIX2!M366:S366,\">0\"))))))","v":496116.49895726447},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2516367.2488987092}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":518},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,4,FALSE)","v":94.051724137931032},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,7,FALSE)","v":232},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,10,FALSE)","v":21820},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,11,FALSE)","v":261840},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":233856},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D367=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D367,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-947645.58904109581},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V367*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N367* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:N367,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:N367,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D367,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M367:N367,\">0\")-1)<0,0,COUNTIF(MATRIX2!M367:N367,\">0\"))))))","v":294203.42400000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W367*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O367*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:O367,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:O367,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E367,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M367:O367,\">0\")-1)<0,0,COUNTIF(MATRIX2!M367:O367,\">0\"))))))","v":311855.62944000011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X367*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P367*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:P367,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:P367,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F367,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M367:P367,\">0\")-1)<0,0,COUNTIF(MATRIX2!M367:P367,\">0\")))))))","v":330566.96720640006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y367*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q367*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:Q367,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:Q367,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G367,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M367:Q367,\">0\")-1)<0,0,COUNTIF(MATRIX2!M367:Q367,\">0\"))))))","v":251260.2200899763},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z367*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R367*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:R367,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:R367,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H367,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M367:R367,\">0\")-1)<0,0,COUNTIF(MATRIX2!M367:R367,\">0\"))))))","v":270250.5318395904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA367*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S367*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:S367,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M367:S367,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I367,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M367:S367,\">0\")-1)<0,0,COUNTIF(MATRIX2!M367:S367,\">0\"))))))","v":290519.32172755967},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1748656.0943035267}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":519},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,4,FALSE)","v":129.08860759493672},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,7,FALSE)","v":2370},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,10,FALSE)","v":305940},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,11,FALSE)","v":3671280},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2417400},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-08-31"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D368=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D368,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13287016.10958904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V368*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N368* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:N368,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:N368,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D368,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M368:N368,\">0\")-1)<0,0,COUNTIF(MATRIX2!M368:N368,\">0\"))))))","v":4242622.9499999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W368*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O368*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:O368,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:O368,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E368,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M368:O368,\">0\")-1)<0,0,COUNTIF(MATRIX2!M368:O368,\">0\"))))))","v":4560819.6712499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X368*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P368*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:P368,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:P368,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F368,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M368:P368,\">0\")-1)<0,0,COUNTIF(MATRIX2!M368:P368,\">0\")))))))","v":4902881.1465937495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y368*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q368*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:Q368,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:Q368,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G368,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M368:Q368,\">0\")-1)<0,0,COUNTIF(MATRIX2!M368:Q368,\">0\"))))))","v":5270597.2325882809},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z368*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R368*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:R368,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:R368,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H368,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M368:R368,\">0\")-1)<0,0,COUNTIF(MATRIX2!M368:R368,\">0\"))))))","v":5409592.8575057909},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA368*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S368*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:S368,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M368:S368,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I368,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M368:S368,\">0\")-1)<0,0,COUNTIF(MATRIX2!M368:S368,\">0\"))))))","v":2793608.1610654462},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":27180122.019003265}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":555},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,4,FALSE)","v":73.594619883040934},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,7,FALSE)","v":171},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,10,FALSE)","v":12584.68},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,11,FALSE)","v":151016.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":138510},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D369=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D369,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-546554.37632876716},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V369*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N369* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:N369,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:N369,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D369,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M369:N369,\">0\")-1)<0,0,COUNTIF(MATRIX2!M369:N369,\">0\"))))))","v":161433.22257355068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W369*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O369*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:O369,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:O369,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E369,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M369:O369,\">0\")-1)<0,0,COUNTIF(MATRIX2!M369:O369,\">0\"))))))","v":166468.24349999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X369*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P369*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:P369,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:P369,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F369,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M369:P369,\">0\")-1)<0,0,COUNTIF(MATRIX2!M369:P369,\">0\")))))))","v":178953.36176249996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y369*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q369*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:Q369,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:Q369,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G369,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M369:Q369,\">0\")-1)<0,0,COUNTIF(MATRIX2!M369:Q369,\">0\"))))))","v":192374.86389468747},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z369*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R369*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:R369,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:R369,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H369,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M369:R369,\">0\")-1)<0,0,COUNTIF(MATRIX2!M369:R369,\">0\"))))))","v":206802.97868678905},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA369*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S369*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:S369,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M369:S369,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I369,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M369:S369,\">0\")-1)<0,0,COUNTIF(MATRIX2!M369:S369,\">0\"))))))","v":222313.20208829819},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1128345.8725058252}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":556},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,4,FALSE)","v":93.297508305647838},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,7,FALSE)","v":60.2},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,10,FALSE)","v":5616.51},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,11,FALSE)","v":67398.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":48762},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D370=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D370,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-243925.79868493148},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V370*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N370* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:N370,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:N370,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D370,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M370:N370,\">0\")-1)<0,0,COUNTIF(MATRIX2!M370:N370,\">0\"))))))","v":78613.167168},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W370*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O370*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:O370,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:O370,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E370,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M370:O370,\">0\")-1)<0,0,COUNTIF(MATRIX2!M370:O370,\">0\"))))))","v":71188.038665351021},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X370*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P370*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:P370,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:P370,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F370,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M370:P370,\">0\")-1)<0,0,COUNTIF(MATRIX2!M370:P370,\">0\")))))))","v":56440.747188000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y370*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q370*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:Q370,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:Q370,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G370,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M370:Q370,\">0\")-1)<0,0,COUNTIF(MATRIX2!M370:Q370,\">0\"))))))","v":60673.803227099997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z370*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R370*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:R370,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:R370,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H370,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M370:R370,\">0\")-1)<0,0,COUNTIF(MATRIX2!M370:R370,\">0\"))))))","v":65224.338469132497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA370*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S370*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:S370,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M370:S370,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I370,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M370:S370,\">0\")-1)<0,0,COUNTIF(MATRIX2!M370:S370,\">0\"))))))","v":70116.163854317434},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":402256.25857190095}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":557},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,4,FALSE)","v":52.955574372001124},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,7,FALSE)","v":177.15},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,10,FALSE)","v":9381.08},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,11,FALSE)","v":112572.96},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":143491.5},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D371=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D371,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-407421.58947945206},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V371*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N371* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:N371,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:N371,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D371,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M371:N371,\">0\")-1)<0,0,COUNTIF(MATRIX2!M371:N371,\">0\"))))))","v":121008.43741663561},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W371*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O371*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:O371,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:O371,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E371,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M371:O371,\">0\")-1)<0,0,COUNTIF(MATRIX2!M371:O371,\">0\"))))))","v":130092.1269},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X371*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P371*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:P371,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:P371,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F371,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M371:P371,\">0\")-1)<0,0,COUNTIF(MATRIX2!M371:P371,\">0\")))))))","v":139849.0364175},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y371*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q371*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:Q371,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:Q371,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G371,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M371:Q371,\">0\")-1)<0,0,COUNTIF(MATRIX2!M371:Q371,\">0\"))))))","v":150337.71414881249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z371*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R371*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:R371,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:R371,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H371,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M371:R371,\">0\")-1)<0,0,COUNTIF(MATRIX2!M371:R371,\">0\"))))))","v":161613.04270997344},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA371*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S371*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:S371,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M371:S371,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I371,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M371:S371,\">0\")-1)<0,0,COUNTIF(MATRIX2!M371:S371,\">0\"))))))","v":173734.02091322141},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":876634.37850614288}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":558},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,4,FALSE)","v":54.101333333333329},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,7,FALSE)","v":45},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,10,FALSE)","v":2434.56},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,11,FALSE)","v":29214.720000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":36450},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D372=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D372,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-105733.27430136986},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V372*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N372* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:N372,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:N372,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D372,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M372:N372,\">0\")-1)<0,0,COUNTIF(MATRIX2!M372:N372,\">0\"))))))","v":32825.659392000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W372*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O372*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:O372,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:O372,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E372,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M372:O372,\">0\")-1)<0,0,COUNTIF(MATRIX2!M372:O372,\">0\"))))))","v":33081.939560195511},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X372*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P372*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:P372,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:P372,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F372,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M372:P372,\">0\")-1)<0,0,COUNTIF(MATRIX2!M372:P372,\">0\")))))))","v":33761.260799999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y372*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q372*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:Q372,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:Q372,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G372,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M372:Q372,\">0\")-1)<0,0,COUNTIF(MATRIX2!M372:Q372,\">0\"))))))","v":36293.355359999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z372*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R372*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:R372,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:R372,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H372,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M372:R372,\">0\")-1)<0,0,COUNTIF(MATRIX2!M372:R372,\">0\"))))))","v":39015.357012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA372*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S372*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:S372,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M372:S372,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I372,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M372:S372,\">0\")-1)<0,0,COUNTIF(MATRIX2!M372:S372,\">0\"))))))","v":41941.508787899998},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":216919.08091209549}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":559},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,4,FALSE)","v":47.356318181818182},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,10,FALSE)","v":10418.39},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,11,FALSE)","v":125020.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":178200},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D373=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D373,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-452472.10487671231},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V373*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N373* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:N373,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:N373,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D373,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M373:N373,\">0\")-1)<0,0,COUNTIF(MATRIX2!M373:N373,\">0\"))))))","v":134388.9077054137},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W373*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O373*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:O373,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:O373,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E373,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M373:O373,\">0\")-1)<0,0,COUNTIF(MATRIX2!M373:O373,\">0\"))))))","v":144477.02332499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X373*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P373*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:P373,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:P373,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F373,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M373:P373,\">0\")-1)<0,0,COUNTIF(MATRIX2!M373:P373,\">0\")))))))","v":155312.80007437497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y373*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q373*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:Q373,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:Q373,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G373,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M373:Q373,\">0\")-1)<0,0,COUNTIF(MATRIX2!M373:Q373,\">0\"))))))","v":166961.26007995309},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z373*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R373*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:R373,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:R373,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H373,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M373:R373,\">0\")-1)<0,0,COUNTIF(MATRIX2!M373:R373,\">0\"))))))","v":179483.35458594959},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA373*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S373*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:S373,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M373:S373,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I373,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M373:S373,\">0\")-1)<0,0,COUNTIF(MATRIX2!M373:S373,\">0\"))))))","v":192944.60617989578},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":973567.95195058722}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":560},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,4,FALSE)","v":123.07825},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,7,FALSE)","v":80},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,10,FALSE)","v":9846.26},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,11,FALSE)","v":118155.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":86400},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D374=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D374,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-427624.42060273967},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V374*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N374* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:N374,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:N374,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D374,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M374:N374,\">0\")-1)<0,0,COUNTIF(MATRIX2!M374:N374,\">0\"))))))","v":121966.44915678905},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W374*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O374*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:O374,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:O374,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E374,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M374:O374,\">0\")-1)<0,0,COUNTIF(MATRIX2!M374:O374,\">0\"))))))","v":103839.84},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X374*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P374*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:P374,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:P374,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F374,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M374:P374,\">0\")-1)<0,0,COUNTIF(MATRIX2!M374:P374,\">0\")))))))","v":111627.82799999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y374*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q374*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:Q374,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:Q374,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G374,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M374:Q374,\">0\")-1)<0,0,COUNTIF(MATRIX2!M374:Q374,\">0\"))))))","v":119999.91509999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z374*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R374*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:R374,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:R374,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H374,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M374:R374,\">0\")-1)<0,0,COUNTIF(MATRIX2!M374:R374,\">0\"))))))","v":128999.90873249999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA374*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S374*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:S374,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M374:S374,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I374,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M374:S374,\">0\")-1)<0,0,COUNTIF(MATRIX2!M374:S374,\">0\"))))))","v":138674.90188743747},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":725108.84287672641}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":561},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,4,FALSE)","v":93.057307692307688},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,7,FALSE)","v":52},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,10,FALSE)","v":4838.9799999999996},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,11,FALSE)","v":58067.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":56160},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-10-01"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D375=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D375,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-210157.56427397262},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V375*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N375* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:N375,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:N375,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D375,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M375:N375,\">0\")-1)<0,0,COUNTIF(MATRIX2!M375:N375,\">0\"))))))","v":62415.571598268492},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W375*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O375*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:O375,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:O375,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E375,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M375:O375,\">0\")-1)<0,0,COUNTIF(MATRIX2!M375:O375,\">0\"))))))","v":67104.55515},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X375*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P375*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:P375,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:P375,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F375,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M375:P375,\">0\")-1)<0,0,COUNTIF(MATRIX2!M375:P375,\">0\")))))))","v":72137.396786249999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y375*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q375*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:Q375,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:Q375,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G375,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M375:Q375,\">0\")-1)<0,0,COUNTIF(MATRIX2!M375:Q375,\">0\"))))))","v":77547.701545218748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z375*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R375*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:R375,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:R375,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H375,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M375:R375,\">0\")-1)<0,0,COUNTIF(MATRIX2!M375:R375,\">0\"))))))","v":83363.779161110157},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA375*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S375*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:S375,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M375:S375,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I375,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M375:S375,\">0\")-1)<0,0,COUNTIF(MATRIX2!M375:S375,\">0\"))))))","v":89616.062598193399},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":452185.06683904084}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":562},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,4,FALSE)","v":33.500681818181818},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,7,FALSE)","v":132},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,10,FALSE)","v":4422.09},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,11,FALSE)","v":53065.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":142560},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-11-01"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D376=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D376,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-192051.97446575342},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V376*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N376* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:N376,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:N376,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D376,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M376:N376,\">0\")-1)<0,0,COUNTIF(MATRIX2!M376:N376,\">0\"))))))","v":59855.389405446578},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W376*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O376*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:O376,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:O376,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E376,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M376:O376,\">0\")-1)<0,0,COUNTIF(MATRIX2!M376:O376,\">0\"))))))","v":61323.333074999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X376*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P376*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:P376,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:P376,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F376,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M376:P376,\">0\")-1)<0,0,COUNTIF(MATRIX2!M376:P376,\">0\")))))))","v":65922.583055625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y376*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q376*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:Q376,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:Q376,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G376,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M376:Q376,\">0\")-1)<0,0,COUNTIF(MATRIX2!M376:Q376,\">0\"))))))","v":70866.776784796864},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z376*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R376*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:R376,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:R376,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H376,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M376:R376,\">0\")-1)<0,0,COUNTIF(MATRIX2!M376:R376,\">0\"))))))","v":76181.785043656637},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA376*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S376*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:S376,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M376:S376,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I376,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M376:S376,\">0\")-1)<0,0,COUNTIF(MATRIX2!M376:S376,\">0\"))))))","v":81895.418921930876},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":416045.28628645599}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":563},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,4,FALSE)","v":79.450090909090918},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,7,FALSE)","v":110},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,10,FALSE)","v":8739.51},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,11,FALSE)","v":104874.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":118800},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D377=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D377,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-379558.11649315065},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V377*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N377* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:N377,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:N377,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D377,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M377:N377,\">0\")-1)<0,0,COUNTIF(MATRIX2!M377:N377,\">0\"))))))","v":117506.16465504657},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W377*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O377*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:O377,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:O377,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E377,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M377:O377,\">0\")-1)<0,0,COUNTIF(MATRIX2!M377:O377,\">0\"))))))","v":121195.15492499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X377*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P377*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:P377,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:P377,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F377,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M377:P377,\">0\")-1)<0,0,COUNTIF(MATRIX2!M377:P377,\">0\")))))))","v":130284.79154437498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y377*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q377*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:Q377,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:Q377,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G377,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M377:Q377,\">0\")-1)<0,0,COUNTIF(MATRIX2!M377:Q377,\">0\"))))))","v":140056.15091020311},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z377*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R377*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:R377,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:R377,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H377,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M377:R377,\">0\")-1)<0,0,COUNTIF(MATRIX2!M377:R377,\">0\"))))))","v":150560.36222846835},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA377*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S377*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:S377,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M377:S377,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I377,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M377:S377,\">0\")-1)<0,0,COUNTIF(MATRIX2!M377:S377,\">0\"))))))","v":161852.38939560344},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":821455.01365869644}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":564},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,4,FALSE)","v":116.75382113821138},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,7,FALSE)","v":30.75},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,10,FALSE)","v":3590.18},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,11,FALSE)","v":43082.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":33210},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D378=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D378,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-155922.00920547947},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V378*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N378* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:N378,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:N378,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D378,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M378:N378,\">0\")-1)<0,0,COUNTIF(MATRIX2!M378:N378,\">0\"))))))","v":44732.495551167129},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W378*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O378*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:O378,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:O378,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E378,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M378:O378,\">0\")-1)<0,0,COUNTIF(MATRIX2!M378:O378,\">0\"))))))","v":39913.438499999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X378*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P378*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:P378,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:P378,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F378,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M378:P378,\">0\")-1)<0,0,COUNTIF(MATRIX2!M378:P378,\">0\")))))))","v":42906.9463875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y378*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q378*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:Q378,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:Q378,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G378,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M378:Q378,\">0\")-1)<0,0,COUNTIF(MATRIX2!M378:Q378,\">0\"))))))","v":46124.967366562501},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z378*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R378*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:R378,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:R378,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H378,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M378:R378,\">0\")-1)<0,0,COUNTIF(MATRIX2!M378:R378,\">0\"))))))","v":49584.339919054684},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA378*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S378*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:S378,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M378:S378,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I378,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M378:S378,\">0\")-1)<0,0,COUNTIF(MATRIX2!M378:S378,\">0\"))))))","v":53303.165412983777},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":276565.3531372681}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":567},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,4,FALSE)","v":44.999999999999993},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,7,FALSE)","v":398.18},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,10,FALSE)","v":17918.099999999999},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,11,FALSE)","v":215017.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":418089},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D379=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D379,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-778185.53753424657},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V379*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N379* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:N379,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:N379,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D379,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M379:N379,\">0\")-1)<0,0,COUNTIF(MATRIX2!M379:N379,\">0\"))))))","v":250796.06208000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W379*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O379*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:O379,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:O379,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E379,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M379:O379,\">0\")-1)<0,0,COUNTIF(MATRIX2!M379:O379,\">0\"))))))","v":270859.74704640004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X379*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P379*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:P379,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:P379,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F379,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M379:P379,\">0\")-1)<0,0,COUNTIF(MATRIX2!M379:P379,\">0\")))))))","v":261667.83022201463},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y379*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q379*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:Q379,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:Q379,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G379,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M379:Q379,\">0\")-1)<0,0,COUNTIF(MATRIX2!M379:Q379,\">0\"))))))","v":248479.25175},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z379*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R379*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:R379,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:R379,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H379,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M379:R379,\">0\")-1)<0,0,COUNTIF(MATRIX2!M379:R379,\">0\"))))))","v":267115.19563124998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA379*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S379*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:S379,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M379:S379,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I379,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M379:S379,\">0\")-1)<0,0,COUNTIF(MATRIX2!M379:S379,\">0\"))))))","v":287148.83530359372},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1586066.9220332585}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":568},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,4,FALSE)","v":33.944604523843829},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,7,FALSE)","v":138.82},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,10,FALSE)","v":4712.1899999999996},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,11,FALSE)","v":56546.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":145761},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D380=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D380,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-204651.05720547945},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V380*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N380* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:N380,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:N380,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D380,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M380:N380,\">0\")-1)<0,0,COUNTIF(MATRIX2!M380:N380,\">0\"))))))","v":65346.29482499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W380*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O380*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:O380,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:O380,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E380,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M380:O380,\">0\")-1)<0,0,COUNTIF(MATRIX2!M380:O380,\">0\"))))))","v":70247.266936874992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X380*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P380*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:P380,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:P380,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F380,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M380:P380,\">0\")-1)<0,0,COUNTIF(MATRIX2!M380:P380,\">0\")))))))","v":75515.811957140613},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y380*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q380*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:Q380,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:Q380,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G380,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M380:Q380,\">0\")-1)<0,0,COUNTIF(MATRIX2!M380:Q380,\">0\"))))))","v":79475.488185310402},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z380*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R380*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:R380,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:R380,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H380,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M380:R380,\">0\")-1)<0,0,COUNTIF(MATRIX2!M380:R380,\">0\"))))))","v":65346.29482499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA380*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S380*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:S380,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M380:S380,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I380,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M380:S380,\">0\")-1)<0,0,COUNTIF(MATRIX2!M380:S380,\">0\"))))))","v":70247.266936874992},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":426178.42366620101}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":569},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,4,FALSE)","v":57},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,7,FALSE)","v":427},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,10,FALSE)","v":24339},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,11,FALSE)","v":292068},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":461160},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-04-30"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D381=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D381,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1057046.104109589},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V381*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N381* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:N381,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:N381,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D381,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M381:N381,\">0\")-1)<0,0,COUNTIF(MATRIX2!M381:N381,\">0\"))))))","v":331270.82729999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W381*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O381*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:O381,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:O381,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E381,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M381:O381,\">0\")-1)<0,0,COUNTIF(MATRIX2!M381:O381,\">0\"))))))","v":352803.43107449991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X381*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P381*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:P381,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:P381,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F381,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M381:P381,\">0\")-1)<0,0,COUNTIF(MATRIX2!M381:P381,\">0\")))))))","v":375735.65409434238},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y381*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q381*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:Q381,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:Q381,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G381,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M381:Q381,\">0\")-1)<0,0,COUNTIF(MATRIX2!M381:Q381,\">0\"))))))","v":400158.47161047463},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z381*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R381*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:R381,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:R381,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H381,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M381:R381,\">0\")-1)<0,0,COUNTIF(MATRIX2!M381:R381,\">0\"))))))","v":378985.11283309688},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA381*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S381*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:S381,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M381:S381,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I381,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M381:S381,\">0\")-1)<0,0,COUNTIF(MATRIX2!M381:S381,\">0\"))))))","v":337521.08249999996},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2176474.5794124138}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":570},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,4,FALSE)","v":22.8},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,7,FALSE)","v":20},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,10,FALSE)","v":456},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,11,FALSE)","v":5472},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":21600},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-30"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D382=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D382,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19804.142465753423},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V382*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N382* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:N382,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:N382,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D382,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M382:N382,\">0\")-1)<0,0,COUNTIF(MATRIX2!M382:N382,\">0\"))))))","v":6501.2832000000008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W382*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O382*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:O382,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:O382,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E382,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M382:O382,\">0\")-1)<0,0,COUNTIF(MATRIX2!M382:O382,\">0\"))))))","v":7086.3986880000011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X382*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P382*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:P382,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:P382,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F382,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M382:P382,\">0\")-1)<0,0,COUNTIF(MATRIX2!M382:P382,\">0\")))))))","v":6793.1953695083839},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y382*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q382*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:Q382,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:Q382,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G382,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M382:Q382,\">0\")-1)<0,0,COUNTIF(MATRIX2!M382:Q382,\">0\"))))))","v":6323.579999999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z382*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R382*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:R382,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:R382,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H382,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M382:R382,\">0\")-1)<0,0,COUNTIF(MATRIX2!M382:R382,\">0\"))))))","v":6797.8484999999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA382*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S382*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:S382,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M382:S382,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I382,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M382:S382,\">0\")-1)<0,0,COUNTIF(MATRIX2!M382:S382,\">0\"))))))","v":7307.6871374999992},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":40809.992895008378}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":571},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,4,FALSE)","v":52.5},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,7,FALSE)","v":40},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,9,FALSE)","v":6.6000000000000003E-2},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,10,FALSE)","v":2100},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,11,FALSE)","v":25200},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":43200},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D383=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D383,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-91203.287671232873},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V383*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N383* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:N383,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:N383,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D383,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M383:N383,\">0\")-1)<0,0,COUNTIF(MATRIX2!M383:N383,\">0\"))))))","v":28636.171200000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W383*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O383*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:O383,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:O383,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E383,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M383:O383,\">0\")-1)<0,0,COUNTIF(MATRIX2!M383:O383,\">0\"))))))","v":30526.158499200003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X383*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P383*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:P383,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:P383,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F383,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M383:P383,\">0\")-1)<0,0,COUNTIF(MATRIX2!M383:P383,\">0\")))))))","v":29800.508548675942},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y383*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q383*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:Q383,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:Q383,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G383,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M383:Q383,\">0\")-1)<0,0,COUNTIF(MATRIX2!M383:Q383,\">0\"))))))","v":29121.749999999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z383*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R383*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:R383,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:R383,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H383,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M383:R383,\">0\")-1)<0,0,COUNTIF(MATRIX2!M383:R383,\">0\"))))))","v":31305.881249999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA383*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S383*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:S383,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M383:S383,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I383,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M383:S383,\">0\")-1)<0,0,COUNTIF(MATRIX2!M383:S383,\">0\"))))))","v":33653.822343749998},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":183044.29184162593}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":572},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,4,FALSE)","v":99.492093023255805},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,7,FALSE)","v":43},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,10,FALSE)","v":4278.16},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,11,FALSE)","v":51337.919999999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":46440},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D384=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D384,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-185801.07484931505},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V384*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N384* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:N384,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:N384,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D384,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M384:N384,\">0\")-1)<0,0,COUNTIF(MATRIX2!M384:N384,\">0\"))))))","v":51909.015027550682},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W384*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O384*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:O384,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:O384,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E384,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M384:O384,\">0\")-1)<0,0,COUNTIF(MATRIX2!M384:O384,\">0\"))))))","v":55813.913999999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X384*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P384*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:P384,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:P384,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F384,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M384:P384,\">0\")-1)<0,0,COUNTIF(MATRIX2!M384:P384,\">0\")))))))","v":59999.957549999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y384*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q384*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:Q384,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:Q384,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G384,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M384:Q384,\">0\")-1)<0,0,COUNTIF(MATRIX2!M384:Q384,\">0\"))))))","v":64499.954366249993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z384*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R384*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:R384,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:R384,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H384,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M384:R384,\">0\")-1)<0,0,COUNTIF(MATRIX2!M384:R384,\">0\"))))))","v":69337.450943718737},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA384*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S384*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:S384,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M384:S384,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I384,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M384:S384,\">0\")-1)<0,0,COUNTIF(MATRIX2!M384:S384,\">0\"))))))","v":74537.759764497634},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":376098.05165201705}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":573},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,4,FALSE)","v":55.371481481481482},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,7,FALSE)","v":216},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,10,FALSE)","v":11960.24},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,11,FALSE)","v":143522.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":233280},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D385=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D385,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-519434.86158904107},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V385*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N385* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:N385,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:N385,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D385,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M385:N385,\">0\")-1)<0,0,COUNTIF(MATRIX2!M385:N385,\">0\"))))))","v":160041.15927205479},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W385*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O385*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:O385,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:O385,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E385,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M385:O385,\">0\")-1)<0,0,COUNTIF(MATRIX2!M385:O385,\">0\"))))))","v":165858.62819999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X385*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P385*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:P385,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:P385,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F385,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M385:P385,\">0\")-1)<0,0,COUNTIF(MATRIX2!M385:P385,\">0\")))))))","v":178298.02531499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y385*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q385*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:Q385,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:Q385,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G385,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M385:Q385,\">0\")-1)<0,0,COUNTIF(MATRIX2!M385:Q385,\">0\"))))))","v":191670.37721362498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z385*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R385*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:R385,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:R385,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H385,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M385:R385,\">0\")-1)<0,0,COUNTIF(MATRIX2!M385:R385,\">0\"))))))","v":206045.65550464686},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA385*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S385*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:S385,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M385:S385,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I385,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M385:S385,\">0\")-1)<0,0,COUNTIF(MATRIX2!M385:S385,\">0\"))))))","v":221499.07966749536},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1123412.9251728219}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":574},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,4,FALSE)","v":72.161764705882348},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,7,FALSE)","v":17},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,10,FALSE)","v":1226.75},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,11,FALSE)","v":14721},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":17850},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D386=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D386,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-53277.920547945207},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V386*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N386* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:N386,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:N386,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D386,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M386:N386,\">0\")-1)<0,0,COUNTIF(MATRIX2!M386:N386,\">0\"))))))","v":16384.841024999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W386*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O386*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:O386,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:O386,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E386,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M386:O386,\">0\")-1)<0,0,COUNTIF(MATRIX2!M386:O386,\">0\"))))))","v":16547.536032296404},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X386*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P386*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:P386,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:P386,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F386,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M386:P386,\">0\")-1)<0,0,COUNTIF(MATRIX2!M386:P386,\">0\")))))))","v":17011.955624999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y386*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q386*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:Q386,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:Q386,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G386,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M386:Q386,\">0\")-1)<0,0,COUNTIF(MATRIX2!M386:Q386,\">0\"))))))","v":18287.852296874997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z386*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R386*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:R386,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:R386,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H386,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M386:R386,\">0\")-1)<0,0,COUNTIF(MATRIX2!M386:R386,\">0\"))))))","v":19659.441219140623},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA386*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S386*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:S386,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M386:S386,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I386,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M386:S386,\">0\")-1)<0,0,COUNTIF(MATRIX2!M386:S386,\">0\"))))))","v":21133.899310576169},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":109025.52550888821}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":575},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,4,FALSE)","v":60.135051546391757},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,7,FALSE)","v":97},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,10,FALSE)","v":5833.1},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,11,FALSE)","v":69997.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":101850},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D387=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D387,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-253332.3320547945},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V387*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N387* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:N387,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:N387,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D387,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M387:N387,\">0\")-1)<0,0,COUNTIF(MATRIX2!M387:N387,\">0\"))))))","v":77908.633529999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W387*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O387*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:O387,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:O387,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E387,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M387:O387,\">0\")-1)<0,0,COUNTIF(MATRIX2!M387:O387,\">0\"))))))","v":82193.60837414999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X387*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P387*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:P387,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:P387,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F387,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M387:P387,\">0\")-1)<0,0,COUNTIF(MATRIX2!M387:P387,\">0\")))))))","v":86714.256834728236},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y387*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q387*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:Q387,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:Q387,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G387,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M387:Q387,\">0\")-1)<0,0,COUNTIF(MATRIX2!M387:Q387,\">0\"))))))","v":83320.781779057113},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z387*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R387*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:R387,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:R387,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H387,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M387:R387,\">0\")-1)<0,0,COUNTIF(MATRIX2!M387:R387,\">0\"))))))","v":80890.514249999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA387*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S387*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:S387,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M387:S387,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I387,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M387:S387,\">0\")-1)<0,0,COUNTIF(MATRIX2!M387:S387,\">0\"))))))","v":86957.302818749988},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":497985.09758668533}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":576},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,4,FALSE)","v":162.87214961448024},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,7,FALSE)","v":182.87},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,10,FALSE)","v":29784.43},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,11,FALSE)","v":357413.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":192013.5},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D388=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D388,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1293541.874958904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V388*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N388* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:N388,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:N388,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D388,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M388:N388,\">0\")-1)<0,0,COUNTIF(MATRIX2!M388:N388,\">0\"))))))","v":309506.5080267986},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W388*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O388*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:O388,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:O388,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E388,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M388:O388,\">0\")-1)<0,0,COUNTIF(MATRIX2!M388:O388,\">0\"))))))","v":230771.424975},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X388*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P388*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:P388,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:P388,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F388,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M388:P388,\">0\")-1)<0,0,COUNTIF(MATRIX2!M388:P388,\">0\")))))))","v":248079.28184812499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y388*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q388*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:Q388,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:Q388,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G388,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M388:Q388,\">0\")-1)<0,0,COUNTIF(MATRIX2!M388:Q388,\">0\"))))))","v":266685.22798673436},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z388*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R388*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:R388,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:R388,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H388,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M388:R388,\">0\")-1)<0,0,COUNTIF(MATRIX2!M388:R388,\">0\"))))))","v":286686.62008573941},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA388*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S388*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:S388,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M388:S388,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I388,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M388:S388,\">0\")-1)<0,0,COUNTIF(MATRIX2!M388:S388,\">0\"))))))","v":308188.11659216986},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1649917.1795145669}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":577},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,4,FALSE)","v":75.605115207373274},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,7,FALSE)","v":217},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,10,FALSE)","v":16406.310000000001},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,11,FALSE)","v":196875.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":253890},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D389=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D389,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-712528.29073972604},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V389*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N389* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:N389,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:N389,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D389,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M389:N389,\">0\")-1)<0,0,COUNTIF(MATRIX2!M389:N389,\">0\"))))))","v":225403.01182800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W389*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O389*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:O389,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:O389,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E389,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M389:O389,\">0\")-1)<0,0,COUNTIF(MATRIX2!M389:O389,\">0\"))))))","v":228677.37949199887},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X389*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P389*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:P389,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:P389,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F389,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M389:P389,\">0\")-1)<0,0,COUNTIF(MATRIX2!M389:P389,\">0\")))))))","v":227514.50392499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y389*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q389*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:Q389,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:Q389,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G389,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M389:Q389,\">0\")-1)<0,0,COUNTIF(MATRIX2!M389:Q389,\">0\"))))))","v":244578.09171937496},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z389*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R389*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:R389,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:R389,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H389,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M389:R389,\">0\")-1)<0,0,COUNTIF(MATRIX2!M389:R389,\">0\"))))))","v":262921.4485983281},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA389*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S389*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:S389,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M389:S389,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I389,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M389:S389,\">0\")-1)<0,0,COUNTIF(MATRIX2!M389:S389,\">0\"))))))","v":282640.5572432027},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1471734.9928059047}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":578},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,4,FALSE)","v":71.346610169491527},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,7,FALSE)","v":295},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,10,FALSE)","v":21047.25},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,11,FALSE)","v":252567},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":345150},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D390=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D390,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-914084.95068493148},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V390*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N390* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:N390,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:N390,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D390,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M390:N390,\">0\")-1)<0,0,COUNTIF(MATRIX2!M390:N390,\">0\"))))))","v":281113.385175},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W390*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O390*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:O390,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:O390,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E390,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M390:O390,\">0\")-1)<0,0,COUNTIF(MATRIX2!M390:O390,\">0\"))))))","v":290153.83640174841},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X390*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P390*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:P390,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:P390,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F390,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M390:P390,\">0\")-1)<0,0,COUNTIF(MATRIX2!M390:P390,\">0\")))))))","v":291872.73937499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y390*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q390*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:Q390,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:Q390,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G390,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M390:Q390,\">0\")-1)<0,0,COUNTIF(MATRIX2!M390:Q390,\">0\"))))))","v":313763.19482812495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z390*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R390*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:R390,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:R390,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H390,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M390:R390,\">0\")-1)<0,0,COUNTIF(MATRIX2!M390:R390,\">0\"))))))","v":337295.43444023433},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA390*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S390*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:S390,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M390:S390,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I390,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M390:S390,\">0\")-1)<0,0,COUNTIF(MATRIX2!M390:S390,\">0\"))))))","v":362592.59202325193},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1876791.1822433597}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":579},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,4,FALSE)","v":80.027755102040814},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,7,FALSE)","v":24.5},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,10,FALSE)","v":1960.68},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,11,FALSE)","v":23528.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":25725},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D391=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D391,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-85152.600986301361},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V391*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N391* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:N391,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:N391,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D391,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M391:N391,\">0\")-1)<0,0,COUNTIF(MATRIX2!M391:N391,\">0\"))))))","v":27443.245824000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W391*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O391*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:O391,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:O391,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E391,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M391:O391,\">0\")-1)<0,0,COUNTIF(MATRIX2!M391:O391,\">0\"))))))","v":27441.925410768657},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X391*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P391*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:P391,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:P391,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F391,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M391:P391,\">0\")-1)<0,0,COUNTIF(MATRIX2!M391:P391,\">0\")))))))","v":27189.729899999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y391*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q391*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:Q391,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:Q391,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G391,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M391:Q391,\">0\")-1)<0,0,COUNTIF(MATRIX2!M391:Q391,\">0\"))))))","v":29228.959642499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z391*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R391*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:R391,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:R391,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H391,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M391:R391,\">0\")-1)<0,0,COUNTIF(MATRIX2!M391:R391,\">0\"))))))","v":31421.131615687496},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA391*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S391*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:S391,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M391:S391,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I391,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M391:S391,\">0\")-1)<0,0,COUNTIF(MATRIX2!M391:S391,\">0\"))))))","v":33777.716486864061},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":176502.70887982022}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":580},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,4,FALSE)","v":31.560125000000003},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,10,FALSE)","v":7574.43},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,11,FALSE)","v":90893.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":252000},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D392=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D392,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-328958.53249315068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V392*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N392* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:N392,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:N392,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D392,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M392:N392,\">0\")-1)<0,0,COUNTIF(MATRIX2!M392:N392,\">0\"))))))","v":106017.78182400002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W392*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O392*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:O392,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:O392,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E392,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M392:O392,\">0\")-1)<0,0,COUNTIF(MATRIX2!M392:O392,\">0\"))))))","v":114499.20436992001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X392*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P392*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:P392,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:P392,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F392,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M392:P392,\">0\")-1)<0,0,COUNTIF(MATRIX2!M392:P392,\">0\")))))))","v":110613.55072627869},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y392*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q392*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:Q392,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:Q392,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G392,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M392:Q392,\">0\")-1)<0,0,COUNTIF(MATRIX2!M392:Q392,\">0\"))))))","v":105038.408025},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z392*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R392*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:R392,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:R392,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H392,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M392:R392,\">0\")-1)<0,0,COUNTIF(MATRIX2!M392:R392,\">0\"))))))","v":112916.28862687499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA392*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S392*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:S392,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M392:S392,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I392,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M392:S392,\">0\")-1)<0,0,COUNTIF(MATRIX2!M392:S392,\">0\"))))))","v":121385.01027389061},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":670470.24384596432}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":581},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,4,FALSE)","v":55.276153846153846},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,7,FALSE)","v":78},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,10,FALSE)","v":4311.54},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,11,FALSE)","v":51738.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":84240},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-06-01"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D393=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D393,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-187250.77282191781},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V393*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N393* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:N393,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:N393,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D393,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M393:N393,\">0\")-1)<0,0,COUNTIF(MATRIX2!M393:N393,\">0\"))))))","v":56202.518579178082},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W393*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O393*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:O393,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:O393,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E393,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M393:O393,\">0\")-1)<0,0,COUNTIF(MATRIX2!M393:O393,\">0\"))))))","v":59790.28095},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X393*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P393*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:P393,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:P393,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F393,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M393:P393,\">0\")-1)<0,0,COUNTIF(MATRIX2!M393:P393,\">0\")))))))","v":64274.552021249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y393*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q393*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:Q393,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:Q393,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G393,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M393:Q393,\">0\")-1)<0,0,COUNTIF(MATRIX2!M393:Q393,\">0\"))))))","v":69095.143422843743},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z393*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R393*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:R393,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:R393,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H393,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M393:R393,\">0\")-1)<0,0,COUNTIF(MATRIX2!M393:R393,\">0\"))))))","v":74277.279179557023},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA393*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S393*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:S393,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M393:S393,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I393,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M393:S393,\">0\")-1)<0,0,COUNTIF(MATRIX2!M393:S393,\">0\"))))))","v":79848.0751180238},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":403487.84927085263}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":582},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,4,FALSE)","v":84.658262711864396},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,7,FALSE)","v":472},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,10,FALSE)","v":39958.699999999997},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,11,FALSE)","v":479504.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":495600},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-03-01"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D394=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D394,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1735411.8147945206},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V394*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N394* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:N394,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:N394,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D394,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M394:N394,\">0\")-1)<0,0,COUNTIF(MATRIX2!M394:N394,\">0\"))))))","v":540862.70262147952},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W394*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O394*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:O394,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:O394,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E394,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M394:O394,\">0\")-1)<0,0,COUNTIF(MATRIX2!M394:O394,\">0\"))))))","v":554127.27225000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X394*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P394*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:P394,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:P394,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F394,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M394:P394,\">0\")-1)<0,0,COUNTIF(MATRIX2!M394:P394,\">0\")))))))","v":595686.81766874995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y394*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q394*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:Q394,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:Q394,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G394,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M394:Q394,\">0\")-1)<0,0,COUNTIF(MATRIX2!M394:Q394,\">0\"))))))","v":640363.32899390627},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z394*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R394*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:R394,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:R394,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H394,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M394:R394,\">0\")-1)<0,0,COUNTIF(MATRIX2!M394:R394,\">0\"))))))","v":688390.57866844919},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA394*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S394*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:S394,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M394:S394,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I394,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M394:S394,\">0\")-1)<0,0,COUNTIF(MATRIX2!M394:S394,\">0\"))))))","v":740019.8720685828},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3759450.5722711673}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":583},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,4,FALSE)","v":40.692814710042434},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,7,FALSE)","v":707},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,10,FALSE)","v":28769.82},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,11,FALSE)","v":345237.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":572670},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D395=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D395,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1249477.223671233},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V395*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N395* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:N395,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:N395,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D395,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M395:N395,\">0\")-1)<0,0,COUNTIF(MATRIX2!M395:N395,\">0\"))))))","v":417737.7864000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W395*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O395*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:O395,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:O395,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E395,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M395:O395,\">0\")-1)<0,0,COUNTIF(MATRIX2!M395:O395,\">0\"))))))","v":459511.56504000019},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X395*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P395*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:P395,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:P395,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F395,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M395:P395,\">0\")-1)<0,0,COUNTIF(MATRIX2!M395:P395,\">0\")))))))","v":505462.7215440002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y395*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q395*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:Q395,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:Q395,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G395,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M395:Q395,\">0\")-1)<0,0,COUNTIF(MATRIX2!M395:Q395,\">0\"))))))","v":556008.99369840021},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z395*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R395*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:R395,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:R395,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H395,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M395:R395,\">0\")-1)<0,0,COUNTIF(MATRIX2!M395:R395,\">0\"))))))","v":490711.43836954969},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA395*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S395*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:S395,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M395:S395,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I395,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M395:S395,\">0\")-1)<0,0,COUNTIF(MATRIX2!M395:S395,\">0\"))))))","v":398965.47885000001},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2828397.9839019505}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":584},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,4,FALSE)","v":60.379844961240309},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,7,FALSE)","v":258},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,10,FALSE)","v":15578},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,11,FALSE)","v":186936},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":278640},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D396=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D396,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-676554.6739726027},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V396*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N396* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:N396,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:N396,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D396,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M396:N396,\">0\")-1)<0,0,COUNTIF(MATRIX2!M396:N396,\">0\"))))))","v":216027.91499999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W396*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O396*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:O396,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:O396,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E396,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M396:O396,\">0\")-1)<0,0,COUNTIF(MATRIX2!M396:O396,\">0\"))))))","v":232230.00862499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X396*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P396*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:P396,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:P396,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F396,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M396:P396,\">0\")-1)<0,0,COUNTIF(MATRIX2!M396:P396,\">0\")))))))","v":225168.3294735488},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y396*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q396*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:Q396,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:Q396,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G396,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M396:Q396,\">0\")-1)<0,0,COUNTIF(MATRIX2!M396:Q396,\">0\"))))))","v":216027.91499999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z396*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R396*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:R396,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:R396,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H396,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M396:R396,\">0\")-1)<0,0,COUNTIF(MATRIX2!M396:R396,\">0\"))))))","v":232230.00862499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA396*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S396*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:S396,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M396:S396,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I396,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M396:S396,\">0\")-1)<0,0,COUNTIF(MATRIX2!M396:S396,\">0\"))))))","v":249647.25927187497},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1371331.4359954237}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":585},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,4,FALSE)","v":109.91063665473723},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,7,FALSE)","v":5309},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,10,FALSE)","v":583515.56999999995},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,11,FALSE)","v":7002186.8399999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":6211530},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D397=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D397,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-25342161.138739724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V397*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N397* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:N397,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:N397,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D397,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M397:N397,\">0\")-1)<0,0,COUNTIF(MATRIX2!M397:N397,\">0\"))))))","v":7793609.0075909989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W397*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O397*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:O397,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:O397,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E397,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M397:O397,\">0\")-1)<0,0,COUNTIF(MATRIX2!M397:O397,\">0\"))))))","v":8222257.5030085035},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X397*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P397*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:P397,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:P397,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F397,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M397:P397,\">0\")-1)<0,0,COUNTIF(MATRIX2!M397:P397,\">0\")))))))","v":8674481.6656739712},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y397*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q397*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:Q397,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:Q397,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G397,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M397:Q397,\">0\")-1)<0,0,COUNTIF(MATRIX2!M397:Q397,\">0\"))))))","v":7087513.3837083858},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z397*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R397*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:R397,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:R397,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H397,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M397:R397,\">0\")-1)<0,0,COUNTIF(MATRIX2!M397:R397,\">0\"))))))","v":7178217.7324403515},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA397*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S397*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:S397,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M397:S397,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I397,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M397:S397,\">0\")-1)<0,0,COUNTIF(MATRIX2!M397:S397,\">0\"))))))","v":7716584.0623733774},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":46672663.35479559}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":586},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,4,FALSE)","v":44.112827225130893},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,7,FALSE)","v":573},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,10,FALSE)","v":25276.65},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,11,FALSE)","v":303319.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":618840},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-09-01"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D398=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D398,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1097768.3720547943},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V398*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N398* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:N398,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:N398,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D398,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M398:N398,\">0\")-1)<0,0,COUNTIF(MATRIX2!M398:N398,\">0\"))))))","v":332752.03167408903},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W398*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O398*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:O398,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:O398,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E398,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M398:O398,\">0\")-1)<0,0,COUNTIF(MATRIX2!M398:O398,\">0\"))))))","v":350523.94387499994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X398*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P398*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:P398,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:P398,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F398,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M398:P398,\">0\")-1)<0,0,COUNTIF(MATRIX2!M398:P398,\">0\")))))))","v":376813.23966562492},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y398*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q398*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:Q398,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:Q398,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G398,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M398:Q398,\">0\")-1)<0,0,COUNTIF(MATRIX2!M398:Q398,\">0\"))))))","v":405074.2326405468},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z398*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R398*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:R398,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:R398,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H398,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M398:R398,\">0\")-1)<0,0,COUNTIF(MATRIX2!M398:R398,\">0\"))))))","v":435454.80008858786},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA398*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S398*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:S398,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M398:S398,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I398,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M398:S398,\">0\")-1)<0,0,COUNTIF(MATRIX2!M398:S398,\">0\"))))))","v":468113.91009523184},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2368732.1580390804}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":588},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,4,FALSE)","v":80.557627494456753},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,7,FALSE)","v":902},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,10,FALSE)","v":72662.98},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,11,FALSE)","v":871955.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":947100},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D399=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D399,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3155763.1752328766},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V399*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N399* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:N399,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:N399,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D399,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M399:N399,\">0\")-1)<0,0,COUNTIF(MATRIX2!M399:N399,\">0\"))))))","v":1055066.4696000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W399*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O399*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:O399,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:O399,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E399,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M399:O399,\">0\")-1)<0,0,COUNTIF(MATRIX2!M399:O399,\">0\"))))))","v":1160573.1165600005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X399*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P399*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:P399,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:P399,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F399,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M399:P399,\">0\")-1)<0,0,COUNTIF(MATRIX2!M399:P399,\">0\")))))))","v":1276630.4282160003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y399*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q399*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:Q399,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:Q399,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G399,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M399:Q399,\">0\")-1)<0,0,COUNTIF(MATRIX2!M399:Q399,\">0\"))))))","v":1404293.4710376004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z399*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R399*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:R399,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:R399,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H399,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M399:R399,\">0\")-1)<0,0,COUNTIF(MATRIX2!M399:R399,\">0\"))))))","v":1239373.6016428957},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA399*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S399*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:S399,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M399:S399,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I399,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M399:S399,\">0\")-1)<0,0,COUNTIF(MATRIX2!M399:S399,\">0\"))))))","v":1007653.87515},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7143590.9622064959}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":589},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,4,FALSE)","v":142.03952481840193},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,7,FALSE)","v":6608},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,10,FALSE)","v":938597.18},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,11,FALSE)","v":11263166.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":7731360},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-10-01"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D400=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D400,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-40763404.102356166},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V400*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N400* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:N400,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:N400,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D400,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M400:N400,\">0\")-1)<0,0,COUNTIF(MATRIX2!M400:N400,\">0\"))))))","v":11532096.031551782},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W400*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O400*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:O400,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:O400,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E400,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M400:O400,\">0\")-1)<0,0,COUNTIF(MATRIX2!M400:O400,\">0\"))))))","v":9291935.0159999989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X400*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P400*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:P400,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:P400,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F400,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M400:P400,\">0\")-1)<0,0,COUNTIF(MATRIX2!M400:P400,\">0\")))))))","v":9988830.1421999987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y400*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q400*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:Q400,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:Q400,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G400,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M400:Q400,\">0\")-1)<0,0,COUNTIF(MATRIX2!M400:Q400,\">0\"))))))","v":10737992.402865},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z400*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R400*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:R400,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:R400,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H400,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M400:R400,\">0\")-1)<0,0,COUNTIF(MATRIX2!M400:R400,\">0\"))))))","v":11543341.833079875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA400*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S400*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:S400,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M400:S400,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I400,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M400:S400,\">0\")-1)<0,0,COUNTIF(MATRIX2!M400:S400,\">0\"))))))","v":12409092.470560864},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":65503287.89625752}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":590},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,4,FALSE)","v":39.9},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,7,FALSE)","v":232},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,10,FALSE)","v":9256.7999999999993},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,11,FALSE)","v":111081.60000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":250560},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D401=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D401,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-402024.09205479454},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V401*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N401* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:N401,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:N401,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D401,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M401:N401,\">0\")-1)<0,0,COUNTIF(MATRIX2!M401:N401,\">0\"))))))","v":123636.59784},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W401*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O401*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:O401,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:O401,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E401,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M401:O401,\">0\")-1)<0,0,COUNTIF(MATRIX2!M401:O401,\">0\"))))))","v":125770.33368989752},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X401*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P401*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:P401,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:P401,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F401,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M401:P401,\">0\")-1)<0,0,COUNTIF(MATRIX2!M401:P401,\">0\")))))))","v":128368.674},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y401*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q401*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:Q401,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:Q401,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G401,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M401:Q401,\">0\")-1)<0,0,COUNTIF(MATRIX2!M401:Q401,\">0\"))))))","v":137996.32454999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z401*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R401*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:R401,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:R401,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H401,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M401:R401,\">0\")-1)<0,0,COUNTIF(MATRIX2!M401:R401,\">0\"))))))","v":148346.04889124999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA401*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S401*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:S401,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M401:S401,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I401,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M401:S401,\">0\")-1)<0,0,COUNTIF(MATRIX2!M401:S401,\">0\"))))))","v":159472.00255809375},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":823589.98152924119}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":591},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,4,FALSE)","v":82.080013951866064},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,7,FALSE)","v":286.7},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,10,FALSE)","v":23532.34},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,11,FALSE)","v":282388.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":309636},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D402=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D402,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1022012.7498082193},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V402*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N402* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:N402,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:N402,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D402,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M402:N402,\">0\")-1)<0,0,COUNTIF(MATRIX2!M402:N402,\">0\"))))))","v":314304.99274199997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W402*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O402*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:O402,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:O402,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E402,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M402:O402,\">0\")-1)<0,0,COUNTIF(MATRIX2!M402:O402,\">0\"))))))","v":331591.76734280994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X402*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P402*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:P402,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:P402,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F402,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M402:P402,\">0\")-1)<0,0,COUNTIF(MATRIX2!M402:P402,\">0\")))))))","v":326571.50471567013},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y402*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q402*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:Q402,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:Q402,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G402,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M402:Q402,\">0\")-1)<0,0,COUNTIF(MATRIX2!M402:Q402,\">0\"))))))","v":326334.72495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z402*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R402*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:R402,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:R402,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H402,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M402:R402,\">0\")-1)<0,0,COUNTIF(MATRIX2!M402:R402,\">0\"))))))","v":350809.82932124997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA402*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S402*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:S402,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M402:S402,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I402,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M402:S402,\">0\")-1)<0,0,COUNTIF(MATRIX2!M402:S402,\">0\"))))))","v":377120.56652034377},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2026733.3855920739}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":592},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,4,FALSE)","v":57.062170329670323},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,7,FALSE)","v":1820},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,10,FALSE)","v":103853.15},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,11,FALSE)","v":1246237.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1911000},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D403=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D403,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4510356.530958904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V403*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N403* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:N403,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:N403,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D403,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M403:N403,\">0\")-1)<0,0,COUNTIF(MATRIX2!M403:N403,\">0\"))))))","v":1387093.8273449999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W403*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O403*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:O403,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:O403,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E403,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M403:O403,\">0\")-1)<0,0,COUNTIF(MATRIX2!M403:O403,\">0\"))))))","v":1463383.9878489748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X403*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P403*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:P403,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:P403,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F403,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M403:P403,\">0\")-1)<0,0,COUNTIF(MATRIX2!M403:P403,\">0\")))))))","v":1543870.1071806685},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y403*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q403*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:Q403,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:Q403,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G403,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M403:Q403,\">0\")-1)<0,0,COUNTIF(MATRIX2!M403:Q403,\">0\"))))))","v":1483452.3063581432},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z403*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R403*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:R403,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:R403,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H403,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M403:R403,\">0\")-1)<0,0,COUNTIF(MATRIX2!M403:R403,\">0\"))))))","v":1440183.5576249999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA403*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S403*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:S403,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M403:S403,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I403,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M403:S403,\">0\")-1)<0,0,COUNTIF(MATRIX2!M403:S403,\">0\"))))))","v":1548197.3244468749},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8866181.1108046621}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":593},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,4,FALSE)","v":104.16749999999999},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,10,FALSE)","v":22916.85},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,11,FALSE)","v":275002.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":231000},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D404=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D404,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-995281.93479452061},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V404*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N404* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:N404,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:N404,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D404,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M404:N404,\">0\")-1)<0,0,COUNTIF(MATRIX2!M404:N404,\">0\"))))))","v":317799.41737499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W404*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O404*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:O404,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:O404,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E404,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M404:O404,\">0\")-1)<0,0,COUNTIF(MATRIX2!M404:O404,\">0\"))))))","v":341634.37367812498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X404*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P404*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:P404,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:P404,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F404,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M404:P404,\">0\")-1)<0,0,COUNTIF(MATRIX2!M404:P404,\">0\")))))))","v":367256.95170398435},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y404*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q404*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:Q404,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:Q404,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G404,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M404:Q404,\">0\")-1)<0,0,COUNTIF(MATRIX2!M404:Q404,\">0\"))))))","v":321162.12641779624},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z404*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R404*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:R404,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:R404,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H404,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M404:R404,\">0\")-1)<0,0,COUNTIF(MATRIX2!M404:R404,\">0\"))))))","v":266950.05839039996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA404*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S404*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:S404,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M404:S404,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I404,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M404:S404,\">0\")-1)<0,0,COUNTIF(MATRIX2!M404:S404,\">0\"))))))","v":286971.31276967993},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1901774.2403349853}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":594},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,4,FALSE)","v":93.057600000000008},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,7,FALSE)","v":25},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,10,FALSE)","v":2326.44},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,11,FALSE)","v":27917.279999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":27000},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D405=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D405,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-101037.60789041095},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V405*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N405* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:N405,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:N405,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D405,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M405:N405,\">0\")-1)<0,0,COUNTIF(MATRIX2!M405:N405,\">0\"))))))","v":31706.343267287673},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W405*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O405*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:O405,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:O405,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E405,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M405:O405,\">0\")-1)<0,0,COUNTIF(MATRIX2!M405:O405,\">0\"))))))","v":32261.906699999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X405*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P405*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:P405,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:P405,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F405,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M405:P405,\">0\")-1)<0,0,COUNTIF(MATRIX2!M405:P405,\">0\")))))))","v":34681.549702499993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y405*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q405*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:Q405,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:Q405,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G405,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M405:Q405,\">0\")-1)<0,0,COUNTIF(MATRIX2!M405:Q405,\">0\"))))))","v":37282.665930187497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z405*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R405*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:R405,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:R405,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H405,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M405:R405,\">0\")-1)<0,0,COUNTIF(MATRIX2!M405:R405,\">0\"))))))","v":40078.86587495156},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA405*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S405*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:S405,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M405:S405,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I405,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M405:S405,\">0\")-1)<0,0,COUNTIF(MATRIX2!M405:S405,\">0\"))))))","v":43084.780815572922},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":219096.11229049964}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":595},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,4,FALSE)","v":83.753623188405797},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,7,FALSE)","v":22.08},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,10,FALSE)","v":1849.28},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,11,FALSE)","v":22191.360000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":23183.999999999996},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D406=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D406,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-80314.483726027393},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V406*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N406* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:N406,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:N406,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D406,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M406:N406,\">0\")-1)<0,0,COUNTIF(MATRIX2!M406:N406,\">0\"))))))","v":25031.008984372602},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W406*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O406*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:O406,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:O406,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E406,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M406:O406,\">0\")-1)<0,0,COUNTIF(MATRIX2!M406:O406,\">0\"))))))","v":25644.8904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X406*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P406*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:P406,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:P406,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F406,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M406:P406,\">0\")-1)<0,0,COUNTIF(MATRIX2!M406:P406,\">0\")))))))","v":27568.257179999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y406*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q406*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:Q406,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:Q406,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G406,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M406:Q406,\">0\")-1)<0,0,COUNTIF(MATRIX2!M406:Q406,\">0\"))))))","v":29635.876468499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z406*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R406*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:R406,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:R406,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H406,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M406:R406,\">0\")-1)<0,0,COUNTIF(MATRIX2!M406:R406,\">0\"))))))","v":31858.5672036375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA406*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S406*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:S406,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M406:S406,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I406,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M406:S406,\">0\")-1)<0,0,COUNTIF(MATRIX2!M406:S406,\">0\"))))))","v":34247.959743910309},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":173986.5599804204}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":596},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,4,FALSE)","v":71.024547920434003},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,7,FALSE)","v":221.2},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,10,FALSE)","v":15710.63},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,11,FALSE)","v":188527.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":238896},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D407=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D407,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-682314.81304109585},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V407*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N407* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:N407,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:N407,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D407,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M407:N407,\">0\")-1)<0,0,COUNTIF(MATRIX2!M407:N407,\">0\"))))))","v":212651.90813730413},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W407*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O407*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:O407,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:O407,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E407,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M407:O407,\">0\")-1)<0,0,COUNTIF(MATRIX2!M407:O407,\">0\"))))))","v":217867.16152499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X407*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P407*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:P407,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:P407,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F407,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M407:P407,\">0\")-1)<0,0,COUNTIF(MATRIX2!M407:P407,\">0\")))))))","v":234207.19863937498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y407*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q407*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:Q407,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:Q407,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G407,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M407:Q407,\">0\")-1)<0,0,COUNTIF(MATRIX2!M407:Q407,\">0\"))))))","v":251772.73853732811},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z407*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R407*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:R407,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:R407,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H407,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M407:R407,\">0\")-1)<0,0,COUNTIF(MATRIX2!M407:R407,\">0\"))))))","v":270655.6939276277},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA407*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S407*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:S407,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M407:S407,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I407,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M407:S407,\">0\")-1)<0,0,COUNTIF(MATRIX2!M407:S407,\">0\"))))))","v":290954.87097219977},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1478109.5717388347}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":597},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,4,FALSE)","v":243.88895645247612},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,7,FALSE)","v":3979.79},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,10,FALSE)","v":970626.83},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,11,FALSE)","v":11647521.960000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4656354.3000000007},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D408=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D408,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-42154456.189479455},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V408*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N408* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:N408,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:N408,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D408,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M408:N408,\">0\")-1)<0,0,COUNTIF(MATRIX2!M408:N408,\">0\"))))))","v":10355798.665422741},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W408*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O408*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:O408,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:O408,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E408,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M408:O408,\">0\")-1)<0,0,COUNTIF(MATRIX2!M408:O408,\">0\"))))))","v":5596239.4154550005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X408*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P408*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:P408,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:P408,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F408,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M408:P408,\">0\")-1)<0,0,COUNTIF(MATRIX2!M408:P408,\">0\")))))))","v":6015957.3716141256},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y408*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q408*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:Q408,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:Q408,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G408,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M408:Q408,\">0\")-1)<0,0,COUNTIF(MATRIX2!M408:Q408,\">0\"))))))","v":6467154.1744851852},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z408*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R408*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:R408,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:R408,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H408,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M408:R408,\">0\")-1)<0,0,COUNTIF(MATRIX2!M408:R408,\">0\"))))))","v":6952190.7375715738},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA408*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S408*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:S408,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M408:S408,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I408,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M408:S408,\">0\")-1)<0,0,COUNTIF(MATRIX2!M408:S408,\">0\"))))))","v":7473605.0428894414},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":42860945.407438062}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":598},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,4,FALSE)","v":45.816600000000001},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,10,FALSE)","v":6872.49},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,11,FALSE)","v":82469.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":162000},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D409=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D409,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-298473.18213698629},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V409*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N409* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:N409,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:N409,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D409,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M409:N409,\">0\")-1)<0,0,COUNTIF(MATRIX2!M409:N409,\">0\"))))))","v":91521.649759117805},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W409*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O409*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:O409,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:O409,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E409,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M409:O409,\">0\")-1)<0,0,COUNTIF(MATRIX2!M409:O409,\">0\"))))))","v":95304.255074999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X409*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P409*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:P409,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:P409,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F409,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M409:P409,\">0\")-1)<0,0,COUNTIF(MATRIX2!M409:P409,\">0\")))))))","v":102452.07420562499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y409*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q409*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:Q409,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:Q409,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G409,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M409:Q409,\">0\")-1)<0,0,COUNTIF(MATRIX2!M409:Q409,\">0\"))))))","v":110135.97977104687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z409*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R409*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:R409,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:R409,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H409,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M409:R409,\">0\")-1)<0,0,COUNTIF(MATRIX2!M409:R409,\">0\"))))))","v":118396.17825387539},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA409*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S409*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:S409,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M409:S409,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I409,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M409:S409,\">0\")-1)<0,0,COUNTIF(MATRIX2!M409:S409,\">0\"))))))","v":127275.89162291602},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":645086.02868758107}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":599},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,4,FALSE)","v":44.583333333333336},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,10,FALSE)","v":5350},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,11,FALSE)","v":64200},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":126000},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-01-31"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D410=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D410,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-232351.23287671231},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V410*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N410* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:N410,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:N410,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D410,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M410:N410,\">0\")-1)<0,0,COUNTIF(MATRIX2!M410:N410,\">0\"))))))","v":73502.58},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W410*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O410*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:O410,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:O410,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E410,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M410:O410,\">0\")-1)<0,0,COUNTIF(MATRIX2!M410:O410,\">0\"))))))","v":78647.760600000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X410*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P410*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:P410,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:P410,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F410,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M410:P410,\">0\")-1)<0,0,COUNTIF(MATRIX2!M410:P410,\">0\")))))))","v":84153.103841999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y410*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q410*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:Q410,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:Q410,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G410,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M410:Q410,\">0\")-1)<0,0,COUNTIF(MATRIX2!M410:Q410,\">0\"))))))","v":90043.821110940014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z410*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R410*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:R410,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:R410,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H410,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M410:R410,\">0\")-1)<0,0,COUNTIF(MATRIX2!M410:R410,\">0\"))))))","v":78188.031101688932},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA410*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S410*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:S410,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M410:S410,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I410,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M410:S410,\">0\")-1)<0,0,COUNTIF(MATRIX2!M410:S410,\">0\"))))))","v":74191.125},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":478726.42165462894}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":600},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,4,FALSE)","v":119.80635844177512},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,10,FALSE)","v":114899.09},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,11,FALSE)","v":1378789.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1122076.7999999998},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D411=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D411,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4990083.2183013698},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V411*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N411* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:N411,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:N411,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D411,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M411:N411,\">0\")-1)<0,0,COUNTIF(MATRIX2!M411:N411,\">0\"))))))","v":1608219.5829120001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W411*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O411*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:O411,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:O411,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E411,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M411:O411,\">0\")-1)<0,0,COUNTIF(MATRIX2!M411:O411,\">0\"))))))","v":1736877.1495449604},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X411*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P411*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:P411,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:P411,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F411,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M411:P411,\">0\")-1)<0,0,COUNTIF(MATRIX2!M411:P411,\">0\")))))))","v":1539234.2455040761},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y411*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q411*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:Q411,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:Q411,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G411,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M411:Q411,\">0\")-1)<0,0,COUNTIF(MATRIX2!M411:Q411,\">0\"))))))","v":1296782.9908001279},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z411*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R411*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:R411,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:R411,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H411,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M411:R411,\">0\")-1)<0,0,COUNTIF(MATRIX2!M411:R411,\">0\"))))))","v":1394041.7151101374},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA411*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S411*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:S411,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M411:S411,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I411,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M411:S411,\">0\")-1)<0,0,COUNTIF(MATRIX2!M411:S411,\">0\"))))))","v":1498594.8437433976},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9073750.5276146997}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":601},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,4,FALSE)","v":194.98},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,10,FALSE)","v":194980},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,11,FALSE)","v":2339760},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1170000},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-03-01"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D412=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D412,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-8468008.1095890403},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V412*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N412* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:N412,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:N412,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D412,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M412:N412,\">0\")-1)<0,0,COUNTIF(MATRIX2!M412:N412,\">0\"))))))","v":2116873.7513013696},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W412*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O412*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:O412,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:O412,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E412,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M412:O412,\">0\")-1)<0,0,COUNTIF(MATRIX2!M412:O412,\">0\"))))))","v":1406164.4999999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X412*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P412*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:P412,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:P412,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F412,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M412:P412,\">0\")-1)<0,0,COUNTIF(MATRIX2!M412:P412,\">0\")))))))","v":1511626.8374999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y412*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q412*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:Q412,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:Q412,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G412,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M412:Q412,\">0\")-1)<0,0,COUNTIF(MATRIX2!M412:Q412,\">0\"))))))","v":1624998.8503124998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z412*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R412*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:R412,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:R412,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H412,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M412:R412,\">0\")-1)<0,0,COUNTIF(MATRIX2!M412:R412,\">0\"))))))","v":1746873.7640859373},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA412*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S412*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:S412,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M412:S412,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I412,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M412:S412,\">0\")-1)<0,0,COUNTIF(MATRIX2!M412:S412,\">0\"))))))","v":1877889.2963923824},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10284426.999592189}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":602},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,4,FALSE)","v":105.45},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,7,FALSE)","v":2895},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,10,FALSE)","v":305277.75},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,11,FALSE)","v":3663333},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3387150},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-30"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D413=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D413,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13258254.501369862},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V413*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N413* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:N413,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:N413,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D413,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M413:N413,\">0\")-1)<0,0,COUNTIF(MATRIX2!M413:N413,\">0\"))))))","v":4272911.6112000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W413*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O413*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:O413,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:O413,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E413,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M413:O413,\">0\")-1)<0,0,COUNTIF(MATRIX2!M413:O413,\">0\"))))))","v":4614744.5400960008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X413*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P413*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:P413,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:P413,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F413,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M413:P413,\">0\")-1)<0,0,COUNTIF(MATRIX2!M413:P413,\">0\")))))))","v":4419336.4609245164},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y413*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q413*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:Q413,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:Q413,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G413,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M413:Q413,\">0\")-1)<0,0,COUNTIF(MATRIX2!M413:Q413,\">0\"))))))","v":3914525.7323639998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z413*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R413*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:R413,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:R413,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H413,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M413:R413,\">0\")-1)<0,0,COUNTIF(MATRIX2!M413:R413,\">0\"))))))","v":4208115.1622912996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA413*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S413*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:S413,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M413:S413,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I413,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M413:S413,\">0\")-1)<0,0,COUNTIF(MATRIX2!M413:S413,\">0\"))))))","v":4523723.7994631473},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":25953357.306338966}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":603},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,4,FALSE)","v":104.27499160147813},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,7,FALSE)","v":833.48},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,10,FALSE)","v":86911.12},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,11,FALSE)","v":1042933.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":875154},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D414=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D414,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3774561.8472328763},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V414*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N414* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:N414,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:N414,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D414,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M414:N414,\">0\")-1)<0,0,COUNTIF(MATRIX2!M414:N414,\">0\"))))))","v":1195185.2379929426},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W414*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O414*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:O414,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:O414,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E414,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M414:O414,\">0\")-1)<0,0,COUNTIF(MATRIX2!M414:O414,\">0\"))))))","v":1051803.8348999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X414*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P414*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:P414,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:P414,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F414,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M414:P414,\">0\")-1)<0,0,COUNTIF(MATRIX2!M414:P414,\">0\")))))))","v":1130689.1225174998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y414*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q414*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:Q414,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:Q414,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G414,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M414:Q414,\">0\")-1)<0,0,COUNTIF(MATRIX2!M414:Q414,\">0\"))))))","v":1215490.8067063123},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z414*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R414*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:R414,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:R414,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H414,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M414:R414,\">0\")-1)<0,0,COUNTIF(MATRIX2!M414:R414,\">0\"))))))","v":1306652.617209286},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA414*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S414*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:S414,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M414:S414,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I414,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M414:S414,\">0\")-1)<0,0,COUNTIF(MATRIX2!M414:S414,\">0\"))))))","v":1404651.5634999822},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7304473.1828260226}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":604},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,4,FALSE)","v":92.449023904382472},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,7,FALSE)","v":502},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,10,FALSE)","v":46409.41},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,11,FALSE)","v":556912.92000000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":542160},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-08-01"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D415=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D415,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2015567.0337534247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V415*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N415* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:N415,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:N415,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D415,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M415:N415,\">0\")-1)<0,0,COUNTIF(MATRIX2!M415:N415,\">0\"))))))","v":624699.42607674655},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W415*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O415*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:O415,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:O415,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E415,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M415:O415,\">0\")-1)<0,0,COUNTIF(MATRIX2!M415:O415,\">0\"))))))","v":643582.49317499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X415*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P415*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:P415,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:P415,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F415,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M415:P415,\">0\")-1)<0,0,COUNTIF(MATRIX2!M415:P415,\">0\")))))))","v":691851.18016312493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y415*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q415*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:Q415,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:Q415,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G415,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M415:Q415,\">0\")-1)<0,0,COUNTIF(MATRIX2!M415:Q415,\">0\"))))))","v":743740.01867535932},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z415*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R415*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:R415,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:R415,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H415,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M415:R415,\">0\")-1)<0,0,COUNTIF(MATRIX2!M415:R415,\">0\"))))))","v":799520.52007601131},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA415*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S415*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:S415,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M415:S415,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I415,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M415:S415,\">0\")-1)<0,0,COUNTIF(MATRIX2!M415:S415,\">0\"))))))","v":859484.55908171204},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4362878.1972479541}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":605},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,4,FALSE)","v":93.057417582417585},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,7,FALSE)","v":364},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,10,FALSE)","v":33872.9},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,11,FALSE)","v":406474.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":393120},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D416=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D416,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1471104.6871232877},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V416*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N416* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:N416,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:N416,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D416,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M416:N416,\">0\")-1)<0,0,COUNTIF(MATRIX2!M416:N416,\">0\"))))))","v":461643.45302630134},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W416*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O416*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:O416,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:O416,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E416,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M416:O416,\">0\")-1)<0,0,COUNTIF(MATRIX2!M416:O416,\">0\"))))))","v":469732.44074999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X416*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P416*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:P416,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:P416,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F416,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M416:P416,\">0\")-1)<0,0,COUNTIF(MATRIX2!M416:P416,\">0\")))))))","v":504962.37380624993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y416*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q416*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:Q416,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:Q416,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G416,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M416:Q416,\">0\")-1)<0,0,COUNTIF(MATRIX2!M416:Q416,\">0\"))))))","v":542834.55184171873},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z416*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R416*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:R416,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:R416,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H416,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M416:R416,\">0\")-1)<0,0,COUNTIF(MATRIX2!M416:R416,\">0\"))))))","v":583547.14322984754},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA416*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S416*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:S416,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M416:S416,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I416,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M416:S416,\">0\")-1)<0,0,COUNTIF(MATRIX2!M416:S416,\">0\"))))))","v":627313.17897208605},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3190033.1416262034}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":606},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,4,FALSE)","v":107.82444444444444},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,7,FALSE)","v":531},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,10,FALSE)","v":57254.78},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,11,FALSE)","v":687057.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":573480},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D417=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D417,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2486582.9385205479},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V417*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N417* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:N417,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:N417,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D417,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M417:N417,\">0\")-1)<0,0,COUNTIF(MATRIX2!M417:N417,\">0\"))))))","v":720828.17765418091},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W417*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O417*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:O417,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:O417,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E417,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M417:O417,\">0\")-1)<0,0,COUNTIF(MATRIX2!M417:O417,\">0\"))))))","v":689236.93799999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X417*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P417*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:P417,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:P417,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F417,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M417:P417,\">0\")-1)<0,0,COUNTIF(MATRIX2!M417:P417,\">0\")))))))","v":740929.70834999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y417*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q417*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:Q417,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:Q417,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G417,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M417:Q417,\">0\")-1)<0,0,COUNTIF(MATRIX2!M417:Q417,\">0\"))))))","v":796499.43647625006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z417*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R417*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:R417,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:R417,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H417,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M417:R417,\">0\")-1)<0,0,COUNTIF(MATRIX2!M417:R417,\">0\"))))))","v":856236.89421196876},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA417*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S417*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:S417,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M417:S417,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I417,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M417:S417,\">0\")-1)<0,0,COUNTIF(MATRIX2!M417:S417,\">0\"))))))","v":920454.66127786634},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4724185.8159702662}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":607},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,4,FALSE)","v":79.450705882352949},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,7,FALSE)","v":85},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,10,FALSE)","v":6753.31},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,11,FALSE)","v":81039.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":91800},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D418=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D418,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-293297.17841095891},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V418*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N418* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:N418,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:N418,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D418,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M418:N418,\">0\")-1)<0,0,COUNTIF(MATRIX2!M418:N418,\">0\"))))))","v":90800.920970005478},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W418*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O418*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:O418,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:O418,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E418,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M418:O418,\">0\")-1)<0,0,COUNTIF(MATRIX2!M418:O418,\">0\"))))))","v":93651.526424999989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X418*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P418*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:P418,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:P418,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F418,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M418:P418,\">0\")-1)<0,0,COUNTIF(MATRIX2!M418:P418,\">0\")))))))","v":100675.39090687499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y418*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q418*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:Q418,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:Q418,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G418,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M418:Q418,\">0\")-1)<0,0,COUNTIF(MATRIX2!M418:Q418,\">0\"))))))","v":108226.04522489062},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z418*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R418*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:R418,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:R418,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H418,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M418:R418,\">0\")-1)<0,0,COUNTIF(MATRIX2!M418:R418,\">0\"))))))","v":116342.99861675741},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA418*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S418*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:S418,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M418:S418,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I418,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M418:S418,\">0\")-1)<0,0,COUNTIF(MATRIX2!M418:S418,\">0\"))))))","v":125068.72351301421},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":634765.6056565427}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":608},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,4,FALSE)","v":42.124750957854403},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,7,FALSE)","v":261},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,10,FALSE)","v":10994.56},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,11,FALSE)","v":131934.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":281880},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D419=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D419,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-477495.2469041096},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V419*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N419* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:N419,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:N419,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D419,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M419:N419,\">0\")-1)<0,0,COUNTIF(MATRIX2!M419:N419,\">0\"))))))","v":153888.65740800003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W419*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O419*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:O419,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:O419,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E419,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M419:O419,\">0\")-1)<0,0,COUNTIF(MATRIX2!M419:O419,\">0\"))))))","v":166199.75000064002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X419*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P419*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:P419,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:P419,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F419,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M419:P419,\">0\")-1)<0,0,COUNTIF(MATRIX2!M419:P419,\">0\")))))))","v":160559.58273733003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y419*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q419*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:Q419,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:Q419,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G419,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M419:Q419,\">0\")-1)<0,0,COUNTIF(MATRIX2!M419:Q419,\">0\"))))))","v":152467.06079999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z419*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R419*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:R419,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:R419,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H419,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M419:R419,\">0\")-1)<0,0,COUNTIF(MATRIX2!M419:R419,\">0\"))))))","v":163902.09035999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA419*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S419*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:S419,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M419:S419,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I419,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M419:S419,\">0\")-1)<0,0,COUNTIF(MATRIX2!M419:S419,\">0\"))))))","v":176194.747137},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":973211.88844297}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":609},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,4,FALSE)","v":82.196666666666658},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,7,FALSE)","v":966},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,10,FALSE)","v":79401.98},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,11,FALSE)","v":952823.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1014300},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D420=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D420,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3448438.8683835617},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V420*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N420* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:N420,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:N420,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D420,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M420:N420,\">0\")-1)<0,0,COUNTIF(MATRIX2!M420:N420,\">0\"))))))","v":1152916.7496000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W420*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O420*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:O420,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:O420,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E420,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M420:O420,\">0\")-1)<0,0,COUNTIF(MATRIX2!M420:O420,\">0\"))))))","v":1268208.4245600004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X420*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P420*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:P420,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:P420,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F420,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M420:P420,\">0\")-1)<0,0,COUNTIF(MATRIX2!M420:P420,\">0\")))))))","v":1395029.2670160003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y420*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q420*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:Q420,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:Q420,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G420,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M420:Q420,\">0\")-1)<0,0,COUNTIF(MATRIX2!M420:Q420,\">0\"))))))","v":1534532.1937176005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z420*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R420*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:R420,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:R420,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H420,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M420:R420,\">0\")-1)<0,0,COUNTIF(MATRIX2!M420:R420,\">0\"))))))","v":1354317.1217334766},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA420*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S420*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:S420,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M420:S420,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I420,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M420:S420,\">0\")-1)<0,0,COUNTIF(MATRIX2!M420:S420,\">0\"))))))","v":1101106.95765},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7806110.7142770784}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":610},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,4,FALSE)","v":56.312800000000003},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,7,FALSE)","v":75},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,10,FALSE)","v":4223.46},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,11,FALSE)","v":50681.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":81000},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D421=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D421,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-183425.44635616438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V421*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N421* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:N421,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:N421,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D421,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M421:N421,\">0\")-1)<0,0,COUNTIF(MATRIX2!M421:N421,\">0\"))))))","v":57804.099483254802},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W421*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O421*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:O421,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:O421,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E421,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M421:O421,\">0\")-1)<0,0,COUNTIF(MATRIX2!M421:O421,\">0\"))))))","v":58568.831549999988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X421*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P421*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:P421,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:P421,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F421,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M421:P421,\">0\")-1)<0,0,COUNTIF(MATRIX2!M421:P421,\">0\")))))))","v":62961.493916249987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y421*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q421*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:Q421,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:Q421,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G421,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M421:Q421,\">0\")-1)<0,0,COUNTIF(MATRIX2!M421:Q421,\">0\"))))))","v":67683.605959968743},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z421*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R421*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:R421,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:R421,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H421,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M421:R421,\">0\")-1)<0,0,COUNTIF(MATRIX2!M421:R421,\">0\"))))))","v":72759.876406966403},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA421*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S421*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:S421,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M421:S421,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I421,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M421:S421,\">0\")-1)<0,0,COUNTIF(MATRIX2!M421:S421,\">0\"))))))","v":78216.867137488865},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":397994.77445392881}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":611},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,4,FALSE)","v":42.32673267326733},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,10,FALSE)","v":8550},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,11,FALSE)","v":102600},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":212100},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D422=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D422,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-371327.67123287672},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V422*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N422* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:N422,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:N422,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D422,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M422:N422,\">0\")-1)<0,0,COUNTIF(MATRIX2!M422:N422,\">0\"))))))","v":118320.99041095891},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W422*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O422*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:O422,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:O422,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E422,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M422:O422,\">0\")-1)<0,0,COUNTIF(MATRIX2!M422:O422,\">0\"))))))","v":118567.12499999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X422*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P422*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:P422,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:P422,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F422,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M422:P422,\">0\")-1)<0,0,COUNTIF(MATRIX2!M422:P422,\">0\")))))))","v":127459.65937499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y422*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q422*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:Q422,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:Q422,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G422,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M422:Q422,\">0\")-1)<0,0,COUNTIF(MATRIX2!M422:Q422,\">0\"))))))","v":137019.13382812499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z422*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R422*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:R422,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:R422,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H422,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M422:R422,\">0\")-1)<0,0,COUNTIF(MATRIX2!M422:R422,\">0\"))))))","v":147295.56886523435},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA422*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S422*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:S422,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M422:S422,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I422,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M422:S422,\">0\")-1)<0,0,COUNTIF(MATRIX2!M422:S422,\">0\"))))))","v":158342.73653012692},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":807005.21400944516}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":612},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,4,FALSE)","v":97.584000000000003},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,7,FALSE)","v":1522},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,10,FALSE)","v":148522.848},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,11,FALSE)","v":1782274.176},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1643760},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D423=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D423,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6450367.6342356158},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V423*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N423* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:N423,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:N423,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D423,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M423:N423,\">0\")-1)<0,0,COUNTIF(MATRIX2!M423:N423,\">0\"))))))","v":2040525.7041024},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W423*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O423*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:O423,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:O423,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E423,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M423:O423,\">0\")-1)<0,0,COUNTIF(MATRIX2!M423:O423,\">0\"))))))","v":2183362.5033895681},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X423*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P423*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:P423,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:P423,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F423,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M423:P423,\">0\")-1)<0,0,COUNTIF(MATRIX2!M423:P423,\">0\")))))))","v":2336197.8786268379},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y423*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q423*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:Q423,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:Q423,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G423,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M423:Q423,\">0\")-1)<0,0,COUNTIF(MATRIX2!M423:Q423,\">0\"))))))","v":2069153.7115144546},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z423*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R423*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:R423,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:R423,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H423,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M423:R423,\">0\")-1)<0,0,COUNTIF(MATRIX2!M423:R423,\">0\"))))))","v":1899575.0128995839},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA423*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S423*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:S423,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M423:S423,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I423,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M423:S423,\">0\")-1)<0,0,COUNTIF(MATRIX2!M423:S423,\">0\"))))))","v":2042043.1388670527},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":12570857.949399896}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":613},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,4,FALSE)","v":50.599615384615383},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,7,FALSE)","v":26},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,10,FALSE)","v":1315.59},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,11,FALSE)","v":15787.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":31200},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D424=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D424,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-57136.253917808215},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V424*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N424* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:N424,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:N424,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D424,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M424:N424,\">0\")-1)<0,0,COUNTIF(MATRIX2!M424:N424,\">0\"))))))","v":17571.414717},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W424*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O424*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:O424,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:O424,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E424,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M424:O424,\">0\")-1)<0,0,COUNTIF(MATRIX2!M424:O424,\">0\"))))))","v":17492.639439621511},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X424*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P424*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:P424,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:P424,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F424,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M424:P424,\">0\")-1)<0,0,COUNTIF(MATRIX2!M424:P424,\">0\")))))))","v":18243.944324999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y424*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q424*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:Q424,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:Q424,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G424,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M424:Q424,\">0\")-1)<0,0,COUNTIF(MATRIX2!M424:Q424,\">0\"))))))","v":19612.240149374997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z424*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R424*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:R424,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:R424,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H424,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M424:R424,\">0\")-1)<0,0,COUNTIF(MATRIX2!M424:R424,\">0\"))))))","v":21083.158160578125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA424*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S424*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:S424,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M424:S424,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I424,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M424:S424,\">0\")-1)<0,0,COUNTIF(MATRIX2!M424:S424,\">0\"))))))","v":22664.395022621484},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":116667.79181419611}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":614},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,4,FALSE)","v":66.990144557680367},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,7,FALSE)","v":595.61},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,10,FALSE)","v":39900},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,11,FALSE)","v":478800},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":482444.10000000003},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D425=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D425,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1732862.4657534247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V425*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N425* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:N425,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:N425,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D425,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M425:N425,\">0\")-1)<0,0,COUNTIF(MATRIX2!M425:N425,\">0\"))))))","v":558472.32000000007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W425*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O425*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:O425,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:O425,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E425,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M425:O425,\">0\")-1)<0,0,COUNTIF(MATRIX2!M425:O425,\">0\"))))))","v":558445.44948164385},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X425*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P425*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:P425,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:P425,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F425,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M425:P425,\">0\")-1)<0,0,COUNTIF(MATRIX2!M425:P425,\">0\")))))))","v":553313.25},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y425*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q425*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:Q425,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:Q425,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G425,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M425:Q425,\">0\")-1)<0,0,COUNTIF(MATRIX2!M425:Q425,\">0\"))))))","v":594811.74374999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z425*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R425*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:R425,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:R425,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H425,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M425:R425,\">0\")-1)<0,0,COUNTIF(MATRIX2!M425:R425,\">0\"))))))","v":639422.62453124998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA425*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S425*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:S425,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M425:S425,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I425,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M425:S425,\">0\")-1)<0,0,COUNTIF(MATRIX2!M425:S425,\">0\"))))))","v":687379.32137109374},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3591844.7091339878}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":615},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,4,FALSE)","v":78.983950131233598},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,7,FALSE)","v":762},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,10,FALSE)","v":60185.77},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,11,FALSE)","v":722229.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":617220},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D426=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D426,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2613876.2357260273},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V426*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N426* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:N426,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:N426,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D426,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M426:N426,\">0\")-1)<0,0,COUNTIF(MATRIX2!M426:N426,\">0\"))))))","v":842408.18553600006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W426*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O426*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:O426,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:O426,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E426,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M426:O426,\">0\")-1)<0,0,COUNTIF(MATRIX2!M426:O426,\">0\"))))))","v":908793.05522006273},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X426*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P426*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:P426,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:P426,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F426,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M426:P426,\">0\")-1)<0,0,COUNTIF(MATRIX2!M426:P426,\">0\")))))))","v":714416.10227999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y426*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q426*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:Q426,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:Q426,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G426,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M426:Q426,\">0\")-1)<0,0,COUNTIF(MATRIX2!M426:Q426,\">0\"))))))","v":767997.30995099992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z426*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R426*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:R426,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:R426,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H426,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M426:R426,\">0\")-1)<0,0,COUNTIF(MATRIX2!M426:R426,\">0\"))))))","v":825597.10819732491},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA426*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S426*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:S426,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M426:S426,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I426,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M426:S426,\">0\")-1)<0,0,COUNTIF(MATRIX2!M426:S426,\">0\"))))))","v":887516.89131212432},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4946728.652496512}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":616},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,4,FALSE)","v":125.27484848484848},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,7,FALSE)","v":33},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,10,FALSE)","v":4134.07},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,11,FALSE)","v":49608.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":35640},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-01-31"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D427=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D427,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-179543.22641095889},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V427*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N427* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:N427,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:N427,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D427,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M427:N427,\">0\")-1)<0,0,COUNTIF(MATRIX2!M427:N427,\">0\"))))))","v":57863.750976000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W427*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O427*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:O427,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:O427,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E427,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M427:O427,\">0\")-1)<0,0,COUNTIF(MATRIX2!M427:O427,\">0\"))))))","v":62492.851054080005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X427*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P427*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:P427,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:P427,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F427,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M427:P427,\">0\")-1)<0,0,COUNTIF(MATRIX2!M427:P427,\">0\")))))))","v":67492.279138406404},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y427*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q427*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:Q427,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:Q427,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G427,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M427:Q427,\">0\")-1)<0,0,COUNTIF(MATRIX2!M427:Q427,\">0\"))))))","v":72891.661469478917},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z427*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R427*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:R427,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:R427,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H427,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M427:R427,\">0\")-1)<0,0,COUNTIF(MATRIX2!M427:R427,\">0\"))))))","v":51875.260996713638},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA427*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S427*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:S427,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M427:S427,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I427,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M427:S427,\">0\")-1)<0,0,COUNTIF(MATRIX2!M427:S427,\">0\"))))))","v":41186.479217495042},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":353802.28285217402}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":617},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,4,FALSE)","v":93.137999999999991},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,7,FALSE)","v":25},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,10,FALSE)","v":2328.4499999999998},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,11,FALSE)","v":27941.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":26250},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D428=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D428,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-101124.90246575343},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V428*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N428* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:N428,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:N428,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D428,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M428:N428,\">0\")-1)<0,0,COUNTIF(MATRIX2!M428:N428,\">0\"))))))","v":32289.780374999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W428*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O428*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:O428,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:O428,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E428,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M428:O428,\">0\")-1)<0,0,COUNTIF(MATRIX2!M428:O428,\">0\"))))))","v":31452.377560312496},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X428*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P428*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:P428,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:P428,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F428,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M428:P428,\">0\")-1)<0,0,COUNTIF(MATRIX2!M428:P428,\">0\")))))))","v":30383.692499999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y428*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q428*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:Q428,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:Q428,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G428,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M428:Q428,\">0\")-1)<0,0,COUNTIF(MATRIX2!M428:Q428,\">0\"))))))","v":32662.469437499996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z428*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R428*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:R428,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:R428,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H428,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M428:R428,\">0\")-1)<0,0,COUNTIF(MATRIX2!M428:R428,\">0\"))))))","v":35112.154645312497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA428*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S428*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:S428,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M428:S428,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I428,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M428:S428,\">0\")-1)<0,0,COUNTIF(MATRIX2!M428:S428,\">0\"))))))","v":37745.566243710935},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":199646.0407618359}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":618},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,4,FALSE)","v":71.803566666666669},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,10,FALSE)","v":21541.07},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,11,FALSE)","v":258492.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":324000},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D429=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D429,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-935531.62093150686},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V429*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N429* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:N429,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:N429,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D429,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M429:N429,\">0\")-1)<0,0,COUNTIF(MATRIX2!M429:N429,\">0\"))))))","v":301506.04857600003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W429*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O429*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:O429,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:O429,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E429,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M429:O429,\">0\")-1)<0,0,COUNTIF(MATRIX2!M429:O429,\">0\"))))))","v":317450.72262268275},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X429*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P429*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:P429,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:P429,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F429,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M429:P429,\">0\")-1)<0,0,COUNTIF(MATRIX2!M429:P429,\">0\")))))))","v":298720.78822499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y429*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q429*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:Q429,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:Q429,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G429,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M429:Q429,\">0\")-1)<0,0,COUNTIF(MATRIX2!M429:Q429,\">0\"))))))","v":321124.84734187496},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z429*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R429*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:R429,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:R429,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H429,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M429:R429,\">0\")-1)<0,0,COUNTIF(MATRIX2!M429:R429,\">0\"))))))","v":345209.21089251561},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA429*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S429*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:S429,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M429:S429,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I429,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M429:S429,\">0\")-1)<0,0,COUNTIF(MATRIX2!M429:S429,\">0\"))))))","v":371099.90170945425},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1955111.5193675277}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":619},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,4,FALSE)","v":206.09468085106386},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,7,FALSE)","v":47},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,10,FALSE)","v":9686.4500000000007},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,11,FALSE)","v":116237.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":49350},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D430=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D430,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-420683.85041095887},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V430*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N430* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:N430,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:N430,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D430,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M430:N430,\">0\")-1)<0,0,COUNTIF(MATRIX2!M430:N430,\">0\"))))))","v":135579.30335999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W430*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O430*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:O430,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:O430,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E430,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M430:O430,\">0\")-1)<0,0,COUNTIF(MATRIX2!M430:O430,\">0\"))))))","v":146425.64762880001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X430*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P430*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:P430,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:P430,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F430,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M430:P430,\">0\")-1)<0,0,COUNTIF(MATRIX2!M430:P430,\">0\")))))))","v":105309.26810158187},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y430*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q430*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:Q430,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:Q430,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G430,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M430:Q430,\">0\")-1)<0,0,COUNTIF(MATRIX2!M430:Q430,\">0\"))))))","v":57033.743675999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z430*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R430*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:R430,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:R430,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H430,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M430:R430,\">0\")-1)<0,0,COUNTIF(MATRIX2!M430:R430,\">0\"))))))","v":61311.274451699996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA430*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S430*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:S430,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M430:S430,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I430,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M430:S430,\">0\")-1)<0,0,COUNTIF(MATRIX2!M430:S430,\">0\"))))))","v":65909.620035577493},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":571568.85725365928}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":620},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,4,FALSE)","v":71.085833333333326},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,7,FALSE)","v":12},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,10,FALSE)","v":853.03},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,11,FALSE)","v":10236.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":12600},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D431=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D431,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-37047.209753424657},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V431*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N431* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:N431,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:N431,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D431,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M431:N431,\">0\")-1)<0,0,COUNTIF(MATRIX2!M431:N431,\">0\"))))))","v":11546.224256975343},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W431*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O431*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:O431,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:O431,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E431,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M431:O431,\">0\")-1)<0,0,COUNTIF(MATRIX2!M431:O431,\">0\"))))))","v":11829.393524999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X431*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P431*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:P431,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:P431,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F431,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M431:P431,\">0\")-1)<0,0,COUNTIF(MATRIX2!M431:P431,\">0\")))))))","v":12716.598039375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y431*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q431*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:Q431,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:Q431,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G431,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M431:Q431,\">0\")-1)<0,0,COUNTIF(MATRIX2!M431:Q431,\">0\"))))))","v":13670.342892328124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z431*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R431*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:R431,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:R431,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H431,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M431:R431,\">0\")-1)<0,0,COUNTIF(MATRIX2!M431:R431,\">0\"))))))","v":14695.618609252733},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA431*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S431*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:S431,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M431:S431,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I431,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M431:S431,\">0\")-1)<0,0,COUNTIF(MATRIX2!M431:S431,\">0\"))))))","v":15797.790004946686},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":80255.967327877894}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":621},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,4,FALSE)","v":69.19580152671756},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,7,FALSE)","v":131},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,10,FALSE)","v":9064.65},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,11,FALSE)","v":108775.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":137550},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D432=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D432,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-393678.99123287672},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V432*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N432* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:N432,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:N432,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D432,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M432:N432,\">0\")-1)<0,0,COUNTIF(MATRIX2!M432:N432,\">0\"))))))","v":124062.71880895892},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W432*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O432*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:O432,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:O432,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E432,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M432:O432,\">0\")-1)<0,0,COUNTIF(MATRIX2!M432:O432,\">0\"))))))","v":125704.03387499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X432*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P432*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:P432,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:P432,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F432,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M432:P432,\">0\")-1)<0,0,COUNTIF(MATRIX2!M432:P432,\">0\")))))))","v":135131.83641562497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y432*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q432*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:Q432,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:Q432,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G432,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M432:Q432,\">0\")-1)<0,0,COUNTIF(MATRIX2!M432:Q432,\">0\"))))))","v":145266.72414679686},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z432*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R432*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:R432,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:R432,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H432,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M432:R432,\">0\")-1)<0,0,COUNTIF(MATRIX2!M432:R432,\">0\"))))))","v":156161.72845780663},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA432*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S432*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:S432,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M432:S432,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I432,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M432:S432,\">0\")-1)<0,0,COUNTIF(MATRIX2!M432:S432,\">0\"))))))","v":167873.85809214209},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":854200.89979632944}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":622},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,4,FALSE)","v":85.431601968288675},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,7,FALSE)","v":914.5},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,10,FALSE)","v":78127.199999999997},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,11,FALSE)","v":937526.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":740745},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-04-30"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D433=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D433,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3393074.9983561644},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V433*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N433* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:N433,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:N433,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D433,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M433:N433,\">0\")-1)<0,0,COUNTIF(MATRIX2!M433:N433,\">0\"))))))","v":1113875.1158400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W433*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O433*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:O433,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:O433,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E433,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M433:O433,\">0\")-1)<0,0,COUNTIF(MATRIX2!M433:O433,\">0\"))))))","v":1214123.8762656003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X433*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P433*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:P433,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:P433,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F433,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M433:P433,\">0\")-1)<0,0,COUNTIF(MATRIX2!M433:P433,\">0\")))))))","v":1323395.0251295043},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y433*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q433*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:Q433,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:Q433,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G433,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M433:Q433,\">0\")-1)<0,0,COUNTIF(MATRIX2!M433:Q433,\">0\"))))))","v":1442500.57739116},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z433*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R433*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:R433,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:R433,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H433,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M433:R433,\">0\")-1)<0,0,COUNTIF(MATRIX2!M433:R433,\">0\"))))))","v":1245970.0477751964},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA433*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S433*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:S433,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M433:S433,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I433,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M433:S433,\">0\")-1)<0,0,COUNTIF(MATRIX2!M433:S433,\">0\"))))))","v":856023.52828180033},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7195888.170683261}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":623},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,4,FALSE)","v":105.07058708414873},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,7,FALSE)","v":511},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,10,FALSE)","v":53691.07},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,11,FALSE)","v":644292.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":536550},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-28"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D434=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D434,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2331810.5250410959},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V434*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N434* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:N434,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:N434,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D434,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M434:N434,\">0\")-1)<0,0,COUNTIF(MATRIX2!M434:N434,\">0\"))))))","v":750283.45285513985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W434*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O434*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:O434,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:O434,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E434,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M434:O434,\">0\")-1)<0,0,COUNTIF(MATRIX2!M434:O434,\">0\"))))))","v":644852.61749999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X434*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P434*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:P434,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:P434,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F434,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M434:P434,\">0\")-1)<0,0,COUNTIF(MATRIX2!M434:P434,\">0\")))))))","v":693216.56381249987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y434*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q434*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:Q434,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:Q434,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G434,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M434:Q434,\">0\")-1)<0,0,COUNTIF(MATRIX2!M434:Q434,\">0\"))))))","v":745207.8060984374},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z434*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R434*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:R434,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:R434,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H434,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M434:R434,\">0\")-1)<0,0,COUNTIF(MATRIX2!M434:R434,\">0\"))))))","v":801098.39155582024},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA434*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S434*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:S434,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M434:S434,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I434,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M434:S434,\">0\")-1)<0,0,COUNTIF(MATRIX2!M434:S434,\">0\"))))))","v":861180.77092250669},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4495839.6027444042}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":624},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,4,FALSE)","v":68.87114583333333},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,7,FALSE)","v":96},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,10,FALSE)","v":6611.63},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,11,FALSE)","v":79339.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":100800},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D435=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D435,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-287143.99660273973},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V435*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N435* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:N435,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:N435,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D435,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M435:N435,\">0\")-1)<0,0,COUNTIF(MATRIX2!M435:N435,\">0\"))))))","v":92541.662784},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W435*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O435*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:O435,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:O435,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E435,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M435:O435,\">0\")-1)<0,0,COUNTIF(MATRIX2!M435:O435,\">0\"))))))","v":99944.995806720006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X435*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P435*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:P435,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:P435,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F435,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M435:P435,\">0\")-1)<0,0,COUNTIF(MATRIX2!M435:P435,\">0\")))))))","v":96553.254883652757},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y435*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q435*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:Q435,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:Q435,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G435,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M435:Q435,\">0\")-1)<0,0,COUNTIF(MATRIX2!M435:Q435,\">0\"))))))","v":91686.779024999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z435*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R435*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:R435,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:R435,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H435,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M435:R435,\">0\")-1)<0,0,COUNTIF(MATRIX2!M435:R435,\">0\"))))))","v":98563.287451874989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA435*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S435*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:S435,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M435:S435,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I435,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M435:S435,\">0\")-1)<0,0,COUNTIF(MATRIX2!M435:S435,\">0\"))))))","v":105955.53401076561},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":585245.51396201341}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":625},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,4,FALSE)","v":89.007769080234837},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,7,FALSE)","v":511},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,10,FALSE)","v":45482.97},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,11,FALSE)","v":545795.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":551880},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D436=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D436,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1975331.6176438357},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V436*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N436* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:N436,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:N436,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D436,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M436:N436,\">0\")-1)<0,0,COUNTIF(MATRIX2!M436:N436,\">0\"))))))","v":624881.42823600001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W436*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O436*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:O436,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:O436,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E436,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M436:O436,\">0\")-1)<0,0,COUNTIF(MATRIX2!M436:O436,\">0\"))))))","v":668623.12821252004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X436*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P436*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:P436,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:P436,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F436,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M436:P436,\">0\")-1)<0,0,COUNTIF(MATRIX2!M436:P436,\">0\")))))))","v":650725.9371233217},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y436*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q436*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:Q436,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:Q436,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G436,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M436:Q436,\">0\")-1)<0,0,COUNTIF(MATRIX2!M436:Q436,\">0\"))))))","v":630735.08647500002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z436*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R436*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:R436,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:R436,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H436,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M436:R436,\">0\")-1)<0,0,COUNTIF(MATRIX2!M436:R436,\">0\"))))))","v":678040.21796062496},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA436*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S436*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:S436,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M436:S436,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I436,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M436:S436,\">0\")-1)<0,0,COUNTIF(MATRIX2!M436:S436,\">0\"))))))","v":728893.23430767178},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3981899.0323151387}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":626},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,4,FALSE)","v":80.520767918088737},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,7,FALSE)","v":586},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,10,FALSE)","v":47185.17},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,11,FALSE)","v":566222.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":632880},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D437=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D437,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2049258.396821918},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V437*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N437* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:N437,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:N437,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D437,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M437:N437,\">0\")-1)<0,0,COUNTIF(MATRIX2!M437:N437,\">0\"))))))","v":630219.28607100004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W437*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O437*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:O437,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:O437,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E437,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M437:O437,\">0\")-1)<0,0,COUNTIF(MATRIX2!M437:O437,\">0\"))))))","v":664881.34680490498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X437*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P437*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:P437,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:P437,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F437,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M437:P437,\">0\")-1)<0,0,COUNTIF(MATRIX2!M437:P437,\">0\")))))))","v":701449.82087917475},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y437*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q437*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:Q437,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:Q437,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G437,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M437:Q437,\">0\")-1)<0,0,COUNTIF(MATRIX2!M437:Q437,\">0\"))))))","v":740029.5610275293},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z437*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R437*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:R437,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:R437,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H437,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M437:R437,\">0\")-1)<0,0,COUNTIF(MATRIX2!M437:R437,\">0\"))))))","v":694238.59064370929},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA437*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S437*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:S437,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M437:S437,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I437,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M437:S437,\">0\")-1)<0,0,COUNTIF(MATRIX2!M437:S437,\">0\"))))))","v":654340.34497500001},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4085158.9504013183}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":627},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,4,FALSE)","v":71.963368520560891},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,7,FALSE)","v":380.82},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,10,FALSE)","v":27405.09},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,11,FALSE)","v":328861.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":308464.19999999995},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D438=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D438,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1190206.8128219179},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V438*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N438* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:N438,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:N438,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D438,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M438:N438,\">0\")-1)<0,0,COUNTIF(MATRIX2!M438:N438,\">0\"))))))","v":390719.84914800007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W438*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O438*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:O438,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:O438,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E438,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M438:O438,\">0\")-1)<0,0,COUNTIF(MATRIX2!M438:O438,\">0\"))))))","v":425884.63557132008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X438*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P438*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:P438,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:P438,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F438,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M438:P438,\">0\")-1)<0,0,COUNTIF(MATRIX2!M438:P438,\">0\")))))))","v":464214.25277273892},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y438*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q438*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:Q438,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:Q438,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G438,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M438:Q438,\">0\")-1)<0,0,COUNTIF(MATRIX2!M438:Q438,\">0\"))))))","v":505993.5355222855},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z438*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R438*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:R438,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:R438,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H438,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M438:R438,\">0\")-1)<0,0,COUNTIF(MATRIX2!M438:R438,\">0\"))))))","v":440963.44269432733},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA438*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S438*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:S438,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M438:S438,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I438,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M438:S438,\">0\")-1)<0,0,COUNTIF(MATRIX2!M438:S438,\">0\"))))))","v":356468.97762741952},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2584244.6933360915}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":628},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,4,FALSE)","v":131.1},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,7,FALSE)","v":512},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,10,FALSE)","v":67123.199999999997},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,11,FALSE)","v":805478.40000000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":537600},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D439=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D439,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2915169.7709589042},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V439*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N439* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:N439,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:N439,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D439,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M439:N439,\">0\")-1)<0,0,COUNTIF(MATRIX2!M439:N439,\">0\"))))))","v":956988.88704000018},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W439*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O439*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:O439,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:O439,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E439,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M439:O439,\">0\")-1)<0,0,COUNTIF(MATRIX2!M439:O439,\">0\"))))))","v":1043117.8868736002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X439*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P439*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:P439,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:P439,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F439,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M439:P439,\">0\")-1)<0,0,COUNTIF(MATRIX2!M439:P439,\">0\")))))))","v":1136998.4966922242},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y439*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q439*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:Q439,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:Q439,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G439,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M439:Q439,\">0\")-1)<0,0,COUNTIF(MATRIX2!M439:Q439,\">0\"))))))","v":1239328.3613945246},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z439*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R439*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:R439,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:R439,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H439,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M439:R439,\">0\")-1)<0,0,COUNTIF(MATRIX2!M439:R439,\">0\"))))))","v":962276.32119406504},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA439*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S439*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:S439,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M439:S439,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I439,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M439:S439,\">0\")-1)<0,0,COUNTIF(MATRIX2!M439:S439,\">0\"))))))","v":621264.06361743354},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5959974.0168118477}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":630},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,4,FALSE)","v":163.51636363636362},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,10,FALSE)","v":35973.599999999999},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,11,FALSE)","v":431683.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":237600},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D440=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D440,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1562338.375890411},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V440*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N440* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:N440,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:N440,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D440,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M440:N440,\">0\")-1)<0,0,COUNTIF(MATRIX2!M440:N440,\">0\"))))))","v":503515.28448000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W440*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O440*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:O440,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:O440,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E440,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M440:O440,\">0\")-1)<0,0,COUNTIF(MATRIX2!M440:O440,\">0\"))))))","v":351686.45825059072},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X440*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P440*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:P440,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:P440,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F440,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M440:P440,\">0\")-1)<0,0,COUNTIF(MATRIX2!M440:P440,\">0\")))))))","v":275015.8224},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y440*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q440*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:Q440,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:Q440,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G440,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M440:Q440,\">0\")-1)<0,0,COUNTIF(MATRIX2!M440:Q440,\">0\"))))))","v":295642.00907999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z440*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R440*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:R440,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:R440,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H440,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M440:R440,\">0\")-1)<0,0,COUNTIF(MATRIX2!M440:R440,\">0\"))))))","v":317815.15976099996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA440*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S440*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:S440,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M440:S440,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I440,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M440:S440,\">0\")-1)<0,0,COUNTIF(MATRIX2!M440:S440,\">0\"))))))","v":341651.29674307496},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2085326.0307146655}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":632},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,4,FALSE)","v":83.751951219512193},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,7,FALSE)","v":41},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,10,FALSE)","v":3433.83},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,11,FALSE)","v":41205.96},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":43050},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D441=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D441,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-149131.70728767122},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V441*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N441* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:N441,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:N441,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D441,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M441:N441,\">0\")-1)<0,0,COUNTIF(MATRIX2!M441:N441,\">0\"))))))","v":46478.753666728764},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W441*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O441*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:O441,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:O441,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E441,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M441:O441,\">0\")-1)<0,0,COUNTIF(MATRIX2!M441:O441,\">0\"))))))","v":47618.637524999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X441*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P441*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:P441,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:P441,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F441,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M441:P441,\">0\")-1)<0,0,COUNTIF(MATRIX2!M441:P441,\">0\")))))))","v":51190.03533937499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y441*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q441*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:Q441,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:Q441,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G441,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M441:Q441,\">0\")-1)<0,0,COUNTIF(MATRIX2!M441:Q441,\">0\"))))))","v":55029.287989828117},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z441*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R441*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:R441,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:R441,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H441,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M441:R441,\">0\")-1)<0,0,COUNTIF(MATRIX2!M441:R441,\">0\"))))))","v":59156.484589065229},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA441*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S441*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:S441,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M441:S441,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I441,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M441:S441,\">0\")-1)<0,0,COUNTIF(MATRIX2!M441:S441,\">0\"))))))","v":63593.220933245109},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":323066.42004324222}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":633},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,4,FALSE)","v":79.34368932038835},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,7,FALSE)","v":103},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,10,FALSE)","v":8172.4},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,11,FALSE)","v":98068.800000000003},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":108150},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-02-01"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D442=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D442,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-354928.45150684932},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V442*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N442* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:N442,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:N442,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D442,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M442:N442,\">0\")-1)<0,0,COUNTIF(MATRIX2!M442:N442,\">0\"))))))","v":110617.8717251507},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W442*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O442*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:O442,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:O442,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E442,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M442:O442,\">0\")-1)<0,0,COUNTIF(MATRIX2!M442:O442,\">0\"))))))","v":113330.757},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X442*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P442*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:P442,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:P442,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F442,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M442:P442,\">0\")-1)<0,0,COUNTIF(MATRIX2!M442:P442,\">0\")))))))","v":121830.56377499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y442*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q442*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:Q442,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:Q442,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G442,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M442:Q442,\">0\")-1)<0,0,COUNTIF(MATRIX2!M442:Q442,\">0\"))))))","v":130967.85605812499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z442*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R442*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:R442,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:R442,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H442,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M442:R442,\">0\")-1)<0,0,COUNTIF(MATRIX2!M442:R442,\">0\"))))))","v":140790.44526248437},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA442*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S442*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:S442,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M442:S442,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I442,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M442:S442,\">0\")-1)<0,0,COUNTIF(MATRIX2!M442:S442,\">0\"))))))","v":151349.72865717066},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":768887.22247793071}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":634},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,4,FALSE)","v":50.780679012345672},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,7,FALSE)","v":162},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,10,FALSE)","v":8226.4699999999993},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,11,FALSE)","v":98717.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":170100},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D443=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D443,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-357276.71901369863},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V443*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N443* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:N443,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:N443,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D443,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M443:N443,\">0\")-1)<0,0,COUNTIF(MATRIX2!M443:N443,\">0\"))))))","v":109875.20126099999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W443*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O443*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:O443,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:O443,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E443,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M443:O443,\">0\")-1)<0,0,COUNTIF(MATRIX2!M443:O443,\">0\"))))))","v":110966.21866199747},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X443*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P443*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:P443,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:P443,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F443,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M443:P443,\">0\")-1)<0,0,COUNTIF(MATRIX2!M443:P443,\">0\")))))))","v":114080.57272499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y443*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q443*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:Q443,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:Q443,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G443,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M443:Q443,\">0\")-1)<0,0,COUNTIF(MATRIX2!M443:Q443,\">0\"))))))","v":122636.61567937498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z443*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R443*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:R443,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:R443,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H443,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M443:R443,\">0\")-1)<0,0,COUNTIF(MATRIX2!M443:R443,\">0\"))))))","v":131834.36185532811},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA443*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S443*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:S443,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M443:S443,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I443,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M443:S443,\">0\")-1)<0,0,COUNTIF(MATRIX2!M443:S443,\">0\"))))))","v":141721.93899447774},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":731114.90917717828}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":635},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,4,FALSE)","v":91.287633769322241},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,7,FALSE)","v":841},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,10,FALSE)","v":76772.899999999994},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,11,FALSE)","v":921274.8},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":883050},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-09-01"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-08-31"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D444=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D444,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3334257.5638356167},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V444*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N444* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:N444,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:N444,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D444,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M444:N444,\">0\")-1)<0,0,COUNTIF(MATRIX2!M444:N444,\">0\"))))))","v":1064648.1907500001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W444*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O444*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:O444,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:O444,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E444,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M444:O444,\">0\")-1)<0,0,COUNTIF(MATRIX2!M444:O444,\">0\"))))))","v":1144496.80505625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X444*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P444*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:P444,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:P444,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F444,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M444:P444,\">0\")-1)<0,0,COUNTIF(MATRIX2!M444:P444,\">0\")))))))","v":1230334.0654354687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y444*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q444*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:Q444,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:Q444,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G444,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M444:Q444,\">0\")-1)<0,0,COUNTIF(MATRIX2!M444:Q444,\">0\"))))))","v":1322609.1203431289},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z444*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R444*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:R444,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:R444,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H444,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M444:R444,\">0\")-1)<0,0,COUNTIF(MATRIX2!M444:R444,\">0\"))))))","v":1382319.7586333482},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA444*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S444*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:S444,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M444:S444,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I444,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M444:S444,\">0\")-1)<0,0,COUNTIF(MATRIX2!M444:S444,\">0\"))))))","v":1020474.7607466048},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7164882.7009648001}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":636},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,4,FALSE)","v":80.962785714285715},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,7,FALSE)","v":140},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,10,FALSE)","v":11334.79},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,11,FALSE)","v":136017.48000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":147000},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D445=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D445,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-492271.48241095891},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V445*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N445* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:N445,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:N445,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D445,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M445:N445,\">0\")-1)<0,0,COUNTIF(MATRIX2!M445:N445,\">0\"))))))","v":152829.24052800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W445*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O445*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:O445,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:O445,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E445,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M445:O445,\">0\")-1)<0,0,COUNTIF(MATRIX2!M445:O445,\">0\"))))))","v":161998.99495968004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X445*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P445*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:P445,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:P445,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F445,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M445:P445,\">0\")-1)<0,0,COUNTIF(MATRIX2!M445:P445,\">0\")))))))","v":171718.93465726086},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y445*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q445*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:Q445,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:Q445,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G445,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M445:Q445,\">0\")-1)<0,0,COUNTIF(MATRIX2!M445:Q445,\">0\"))))))","v":182022.07073669654},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z445*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R445*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:R445,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:R445,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H445,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M445:R445,\">0\")-1)<0,0,COUNTIF(MATRIX2!M445:R445,\">0\"))))))","v":192943.39498089833},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA445*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S445*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:S445,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M445:S445,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I445,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M445:S445,\">0\")-1)<0,0,COUNTIF(MATRIX2!M445:S445,\">0\"))))))","v":204519.99867975226},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1066032.634542288}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":637},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,4,FALSE)","v":97.584000000000003},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,7,FALSE)","v":563},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,10,FALSE)","v":54939.792000000001},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,11,FALSE)","v":659277.50399999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":608040},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D446=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D446,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2386042.6925589037},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V446*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N446* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:N446,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:N446,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D446,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M446:N446,\">0\")-1)<0,0,COUNTIF(MATRIX2!M446:N446,\">0\"))))))","v":754806.81432959996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W446*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O446*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:O446,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:O446,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E446,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M446:O446,\">0\")-1)<0,0,COUNTIF(MATRIX2!M446:O446,\">0\"))))))","v":807643.291332672},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X446*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P446*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:P446,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:P446,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F446,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M446:P446,\">0\")-1)<0,0,COUNTIF(MATRIX2!M446:P446,\">0\")))))))","v":864178.32172595896},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y446*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q446*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:Q446,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:Q446,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G446,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M446:Q446,\">0\")-1)<0,0,COUNTIF(MATRIX2!M446:Q446,\">0\"))))))","v":765396.54374680552},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z446*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R446*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:R446,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:R446,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H446,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M446:R446,\">0\")-1)<0,0,COUNTIF(MATRIX2!M446:R446,\">0\"))))))","v":702668.0238255359},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA446*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S446*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:S446,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M446:S446,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I446,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M446:S446,\">0\")-1)<0,0,COUNTIF(MATRIX2!M446:S446,\">0\"))))))","v":755368.12561245111},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4650061.1205730233}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":638},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,4,FALSE)","v":107.88716455696202},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,7,FALSE)","v":395},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,10,FALSE)","v":42615.43},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,11,FALSE)","v":511385.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":426600},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D447=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D447,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1850793.9626301369},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V447*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N447* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:N447,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:N447,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D447,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M447:N447,\">0\")-1)<0,0,COUNTIF(MATRIX2!M447:N447,\">0\"))))))","v":596479.650624},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W447*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O447*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:O447,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:O447,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E447,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M447:O447,\">0\")-1)<0,0,COUNTIF(MATRIX2!M447:O447,\">0\"))))))","v":565945.13960783614},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X447*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P447*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:P447,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:P447,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F447,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M447:P447,\">0\")-1)<0,0,COUNTIF(MATRIX2!M447:P447,\">0\")))))))","v":493778.40839999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y447*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q447*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:Q447,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:Q447,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G447,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M447:Q447,\">0\")-1)<0,0,COUNTIF(MATRIX2!M447:Q447,\">0\"))))))","v":530811.78902999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z447*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R447*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:R447,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:R447,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H447,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M447:R447,\">0\")-1)<0,0,COUNTIF(MATRIX2!M447:R447,\">0\"))))))","v":570622.67320724996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA447*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S447*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:S447,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M447:S447,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I447,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M447:S447,\">0\")-1)<0,0,COUNTIF(MATRIX2!M447:S447,\">0\"))))))","v":613419.37369779369},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3371057.0345668797}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":640},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,4,FALSE)","v":50.557408906882593},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,7,FALSE)","v":741},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,10,FALSE)","v":37463.040000000001},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,11,FALSE)","v":449556.47999999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":800280},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D448=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D448,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1627024.9591232876},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V448*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N448* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:N448,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:N448,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D448,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M448:N448,\">0\")-1)<0,0,COUNTIF(MATRIX2!M448:N448,\">0\"))))))","v":514697.21395200002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W448*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O448*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:O448,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:O448,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E448,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M448:O448,\">0\")-1)<0,0,COUNTIF(MATRIX2!M448:O448,\">0\"))))))","v":550726.01892864006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X448*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P448*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:P448,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:P448,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F448,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M448:P448,\">0\")-1)<0,0,COUNTIF(MATRIX2!M448:P448,\">0\")))))))","v":535984.60723845626},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y448*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q448*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:Q448,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:Q448,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G448,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M448:Q448,\">0\")-1)<0,0,COUNTIF(MATRIX2!M448:Q448,\">0\"))))))","v":519518.70719999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z448*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R448*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:R448,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:R448,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H448,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M448:R448,\">0\")-1)<0,0,COUNTIF(MATRIX2!M448:R448,\">0\"))))))","v":558482.61023999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA448*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S448*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:S448,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M448:S448,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I448,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M448:S448,\">0\")-1)<0,0,COUNTIF(MATRIX2!M448:S448,\">0\"))))))","v":600368.80600799993},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3279777.9635670963}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":641},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,4,FALSE)","v":90.02716216216217},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,7,FALSE)","v":296},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,10,FALSE)","v":26648.04},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,11,FALSE)","v":319776.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":319680},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D449=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D449,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1157328.0276164382},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V449*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N449* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:N449,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:N449,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D449,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M449:N449,\">0\")-1)<0,0,COUNTIF(MATRIX2!M449:N449,\">0\"))))))","v":386929.54080000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W449*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O449*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:O449,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:O449,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E449,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M449:O449,\">0\")-1)<0,0,COUNTIF(MATRIX2!M449:O449,\">0\"))))))","v":425622.49488000013},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X449*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P449*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:P449,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:P449,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F449,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M449:P449,\">0\")-1)<0,0,COUNTIF(MATRIX2!M449:P449,\">0\")))))))","v":468184.74436800007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y449*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q449*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:Q449,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:Q449,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G449,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M449:Q449,\">0\")-1)<0,0,COUNTIF(MATRIX2!M449:Q449,\">0\"))))))","v":515003.21880480013},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z449*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R449*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:R449,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:R449,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H449,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M449:R449,\">0\")-1)<0,0,COUNTIF(MATRIX2!M449:R449,\">0\"))))))","v":454469.24682688242},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA449*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S449*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:S449,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M449:S449,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I449,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M449:S449,\">0\")-1)<0,0,COUNTIF(MATRIX2!M449:S449,\">0\"))))))","v":369430.2378296525},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2619639.4835093352}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":642},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,4,FALSE)","v":123.29988415416889},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,7,FALSE)","v":319.39},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,9,FALSE)","v":6.6000000000000003E-2},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,10,FALSE)","v":39380.75},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,11,FALSE)","v":472569},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":258705.90000000002},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D450=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D450,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1710311.3671232876},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V450*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N450* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:N450,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:N450,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D450,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M450:N450,\">0\")-1)<0,0,COUNTIF(MATRIX2!M450:N450,\">0\"))))))","v":537006.61856400012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W450*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O450*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:O450,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:O450,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E450,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M450:O450,\">0\")-1)<0,0,COUNTIF(MATRIX2!M450:O450,\">0\"))))))","v":572449.05538922409},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X450*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P450*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:P450,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:P450,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F450,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M450:P450,\">0\")-1)<0,0,COUNTIF(MATRIX2!M450:P450,\">0\")))))))","v":610230.693044913},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y450*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q450*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:Q450,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:Q450,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G450,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M450:Q450,\">0\")-1)<0,0,COUNTIF(MATRIX2!M450:Q450,\">0\"))))))","v":650505.91878587729},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z450*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R450*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:R450,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:R450,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H450,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M450:R450,\">0\")-1)<0,0,COUNTIF(MATRIX2!M450:R450,\">0\"))))))","v":312814.56514997757},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA450*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S450*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:S450,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M450:S450,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I450,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M450:S450,\">0\")-1)<0,0,COUNTIF(MATRIX2!M450:S450,\">0\"))))))","v":298967.03630172141},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2981973.8872357137}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":643},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,4,FALSE)","v":105.25887573964496},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,7,FALSE)","v":2028},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,10,FALSE)","v":213465},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,11,FALSE)","v":2561580},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2372760},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D451=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D451,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-9270814.1917808224},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V451*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N451* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:N451,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:N451,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D451,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M451:N451,\">0\")-1)<0,0,COUNTIF(MATRIX2!M451:N451,\">0\"))))))","v":2932752.9420000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W451*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O451*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:O451,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:O451,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E451,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M451:O451,\">0\")-1)<0,0,COUNTIF(MATRIX2!M451:O451,\">0\"))))))","v":2891164.1715993704},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X451*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P451*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:P451,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:P451,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F451,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M451:P451,\">0\")-1)<0,0,COUNTIF(MATRIX2!M451:P451,\">0\")))))))","v":2746408.0082399999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y451*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q451*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:Q451,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:Q451,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G451,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M451:Q451,\">0\")-1)<0,0,COUNTIF(MATRIX2!M451:Q451,\">0\"))))))","v":2952388.608858},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z451*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R451*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:R451,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:R451,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H451,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M451:R451,\">0\")-1)<0,0,COUNTIF(MATRIX2!M451:R451,\">0\"))))))","v":3173817.7545223502},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA451*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S451*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:S451,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M451:S451,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I451,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M451:S451,\">0\")-1)<0,0,COUNTIF(MATRIX2!M451:S451,\">0\"))))))","v":3411854.0861115265},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18108385.571331248}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":644},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,4,FALSE)","v":67.724374999999995},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,7,FALSE)","v":272},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,10,FALSE)","v":18421.03},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,11,FALSE)","v":221052.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":285600},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D452=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D452,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-800027.85632876703},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V452*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N452* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:N452,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:N452,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D452,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M452:N452,\">0\")-1)<0,0,COUNTIF(MATRIX2!M452:N452,\">0\"))))))","v":255453.63352499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W452*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O452*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:O452,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:O452,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E452,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M452:O452,\">0\")-1)<0,0,COUNTIF(MATRIX2!M452:O452,\">0\"))))))","v":274612.65603937494},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X452*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P452*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:P452,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:P452,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F452,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M452:P452,\">0\")-1)<0,0,COUNTIF(MATRIX2!M452:P452,\">0\")))))))","v":295208.60524232808},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y452*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q452*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:Q452,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:Q452,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G452,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M452:Q452,\">0\")-1)<0,0,COUNTIF(MATRIX2!M452:Q452,\">0\"))))))","v":310687.8865508922},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z452*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R452*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:R452,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:R452,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H452,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M452:R452,\">0\")-1)<0,0,COUNTIF(MATRIX2!M452:R452,\">0\"))))))","v":255453.63352499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA452*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S452*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:S452,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M452:S452,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I452,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M452:S452,\">0\")-1)<0,0,COUNTIF(MATRIX2!M452:S452,\">0\"))))))","v":274612.65603937494},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1666029.0709219698}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":645},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,4,FALSE)","v":127.5146780991135},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,7,FALSE)","v":275.24},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,10,FALSE)","v":35097.14},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,11,FALSE)","v":421165.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":322030.80000000005},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D453=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D453,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1524273.5980273972},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V453*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N453* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:N453,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:N453,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D453,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M453:N453,\">0\")-1)<0,0,COUNTIF(MATRIX2!M453:N453,\">0\"))))))","v":436064.51911246032},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W453*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O453*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:O453,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:O453,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E453,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M453:O453,\">0\")-1)<0,0,COUNTIF(MATRIX2!M453:O453,\">0\"))))))","v":387032.71698000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X453*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P453*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:P453,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:P453,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F453,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M453:P453,\">0\")-1)<0,0,COUNTIF(MATRIX2!M453:P453,\">0\")))))))","v":416060.17075350002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y453*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q453*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:Q453,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:Q453,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G453,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M453:Q453,\">0\")-1)<0,0,COUNTIF(MATRIX2!M453:Q453,\">0\"))))))","v":447264.68356001255},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z453*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R453*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:R453,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:R453,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H453,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M453:R453,\">0\")-1)<0,0,COUNTIF(MATRIX2!M453:R453,\">0\"))))))","v":480809.5348270135},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA453*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S453*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:S453,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M453:S453,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I453,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M453:S453,\">0\")-1)<0,0,COUNTIF(MATRIX2!M453:S453,\">0\"))))))","v":516870.24993903947},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2684101.8751720255}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":646},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,4,FALSE)","v":118.86166374708041},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,10,FALSE)","v":113993.09},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,11,FALSE)","v":1367917.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1122076.7999999998},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D454=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D454,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4950735.5141917812},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V454*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N454* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:N454,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:N454,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D454,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M454:N454,\">0\")-1)<0,0,COUNTIF(MATRIX2!M454:N454,\">0\"))))))","v":1595538.4821120002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W454*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O454*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:O454,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:O454,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E454,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M454:O454,\">0\")-1)<0,0,COUNTIF(MATRIX2!M454:O454,\">0\"))))))","v":1723181.5606809603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X454*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P454*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:P454,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:P454,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F454,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M454:P454,\">0\")-1)<0,0,COUNTIF(MATRIX2!M454:P454,\">0\")))))))","v":1531879.151451689},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y454*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q454*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:Q454,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:Q454,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G454,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M454:Q454,\">0\")-1)<0,0,COUNTIF(MATRIX2!M454:Q454,\">0\"))))))","v":1296782.9908001279},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z454*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R454*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:R454,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:R454,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H454,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M454:R454,\">0\")-1)<0,0,COUNTIF(MATRIX2!M454:R454,\">0\"))))))","v":1394041.7151101374},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA454*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S454*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:S454,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M454:S454,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I454,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M454:S454,\">0\")-1)<0,0,COUNTIF(MATRIX2!M454:S454,\">0\"))))))","v":1498594.8437433976},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9040018.7438983116}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":647},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,4,FALSE)","v":119.70000208541876},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,10,FALSE)","v":114797.09},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,11,FALSE)","v":1377565.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1122076.7999999998},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D455=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D455,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4985653.3443287676},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V455*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N455* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:N455,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:N455,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D455,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M455:N455,\">0\")-1)<0,0,COUNTIF(MATRIX2!M455:N455,\">0\"))))))","v":1467269.5143259848},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W455*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O455*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:O455,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:O455,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E455,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M455:O455,\">0\")-1)<0,0,COUNTIF(MATRIX2!M455:O455,\">0\"))))))","v":1348568.0020799995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X455*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P455*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:P455,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:P455,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F455,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M455:P455,\">0\")-1)<0,0,COUNTIF(MATRIX2!M455:P455,\">0\")))))))","v":1449710.6022359994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y455*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q455*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:Q455,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:Q455,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G455,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M455:Q455,\">0\")-1)<0,0,COUNTIF(MATRIX2!M455:Q455,\">0\"))))))","v":1558438.8974036996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z455*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R455*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:R455,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:R455,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H455,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M455:R455,\">0\")-1)<0,0,COUNTIF(MATRIX2!M455:R455,\">0\"))))))","v":1675321.814708977},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA455*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S455*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:S455,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M455:S455,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I455,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M455:S455,\">0\")-1)<0,0,COUNTIF(MATRIX2!M455:S455,\">0\"))))))","v":1800970.95081215},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9300279.7815668099}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":648},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,4,FALSE)","v":121.57687896229564},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,10,FALSE)","v":116597.09},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,11,FALSE)","v":1399165.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1122076.7999999998},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D456=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D456,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5063827.5909041101},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V456*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N456* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:N456,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:N456,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D456,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M456:N456,\">0\")-1)<0,0,COUNTIF(MATRIX2!M456:N456,\">0\"))))))","v":1482003.8559424232},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W456*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O456*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:O456,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:O456,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E456,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M456:O456,\">0\")-1)<0,0,COUNTIF(MATRIX2!M456:O456,\">0\"))))))","v":1348568.0020799995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X456*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P456*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:P456,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:P456,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F456,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M456:P456,\">0\")-1)<0,0,COUNTIF(MATRIX2!M456:P456,\">0\")))))))","v":1449710.6022359994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y456*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q456*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:Q456,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:Q456,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G456,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M456:Q456,\">0\")-1)<0,0,COUNTIF(MATRIX2!M456:Q456,\">0\"))))))","v":1558438.8974036996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z456*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R456*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:R456,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:R456,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H456,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M456:R456,\">0\")-1)<0,0,COUNTIF(MATRIX2!M456:R456,\">0\"))))))","v":1675321.814708977},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA456*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S456*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:S456,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M456:S456,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I456,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M456:S456,\">0\")-1)<0,0,COUNTIF(MATRIX2!M456:S456,\">0\"))))))","v":1800970.95081215},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9315014.1231832486}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":649},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,4,FALSE)","v":116.68448656990324},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,10,FALSE)","v":111905.09},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,11,FALSE)","v":1342861.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1122076.7999999998},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D457=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D457,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4860053.3881643834},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V457*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N457* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:N457,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:N457,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D457,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M457:N457,\">0\")-1)<0,0,COUNTIF(MATRIX2!M457:N457,\">0\"))))))","v":1566313.1637120002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W457*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O457*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:O457,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:O457,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E457,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M457:O457,\">0\")-1)<0,0,COUNTIF(MATRIX2!M457:O457,\">0\"))))))","v":1691618.2168089603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X457*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P457*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:P457,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:P457,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F457,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M457:P457,\">0\")-1)<0,0,COUNTIF(MATRIX2!M457:P457,\">0\")))))))","v":1514928.3386687043},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y457*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q457*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:Q457,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:Q457,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G457,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M457:Q457,\">0\")-1)<0,0,COUNTIF(MATRIX2!M457:Q457,\">0\"))))))","v":1296782.9908001279},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z457*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R457*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:R457,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:R457,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H457,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M457:R457,\">0\")-1)<0,0,COUNTIF(MATRIX2!M457:R457,\">0\"))))))","v":1394041.7151101374},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA457*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S457*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:S457,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M457:S457,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I457,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M457:S457,\">0\")-1)<0,0,COUNTIF(MATRIX2!M457:S457,\">0\"))))))","v":1498594.8437433976},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8962279.2688433267}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":650},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,4,FALSE)","v":123.12000020854188},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,7,FALSE)","v":1918.08},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,10,FALSE)","v":236154.01},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,11,FALSE)","v":2833848.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2244153.5999999996},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D458=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D458,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10256201.004164383},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V458*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N458* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:N458,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:N458,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D458,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M458:N458,\">0\")-1)<0,0,COUNTIF(MATRIX2!M458:N458,\">0\"))))))","v":2708618.4099963615},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W458*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O458*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:O458,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:O458,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E458,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M458:O458,\">0\")-1)<0,0,COUNTIF(MATRIX2!M458:O458,\">0\"))))))","v":2697136.0041599991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X458*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P458*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:P458,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:P458,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F458,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M458:P458,\">0\")-1)<0,0,COUNTIF(MATRIX2!M458:P458,\">0\")))))))","v":2899421.2044719988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y458*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q458*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:Q458,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:Q458,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G458,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M458:Q458,\">0\")-1)<0,0,COUNTIF(MATRIX2!M458:Q458,\">0\"))))))","v":3116877.7948073992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z458*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R458*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:R458,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:R458,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H458,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M458:R458,\">0\")-1)<0,0,COUNTIF(MATRIX2!M458:R458,\">0\"))))))","v":3350643.629417954},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA458*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S458*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:S458,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M458:S458,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I458,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M458:S458,\">0\")-1)<0,0,COUNTIF(MATRIX2!M458:S458,\">0\"))))))","v":3601941.9016243001},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18374638.944478013}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":652},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,4,FALSE)","v":66.484814814814811},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,7,FALSE)","v":243},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,10,FALSE)","v":16155.81},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,11,FALSE)","v":193869.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":262440},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D459=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D459,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-701649.04142465757},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V459*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N459* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:N459,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:N459,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D459,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M459:N459,\">0\")-1)<0,0,COUNTIF(MATRIX2!M459:N459,\">0\"))))))","v":208385.67544875617},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W459*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O459*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:O459,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:O459,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E459,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M459:O459,\">0\")-1)<0,0,COUNTIF(MATRIX2!M459:O459,\">0\"))))))","v":224040.69517499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X459*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P459*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:P459,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:P459,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F459,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M459:P459,\">0\")-1)<0,0,COUNTIF(MATRIX2!M459:P459,\">0\")))))))","v":240843.74731312497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y459*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q459*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:Q459,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:Q459,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G459,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M459:Q459,\">0\")-1)<0,0,COUNTIF(MATRIX2!M459:Q459,\">0\"))))))","v":258907.02836160935},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z459*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R459*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:R459,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:R459,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H459,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M459:R459,\">0\")-1)<0,0,COUNTIF(MATRIX2!M459:R459,\">0\"))))))","v":278325.05548873008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA459*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S459*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:S459,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M459:S459,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I459,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M459:S459,\">0\")-1)<0,0,COUNTIF(MATRIX2!M459:S459,\">0\"))))))","v":299199.43465038476},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1509701.6364376054}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":653},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,4,FALSE)","v":125.12729235731565},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,7,FALSE)","v":11161},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,10,FALSE)","v":1396545.71},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,11,FALSE)","v":16758548.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":13058370},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D460=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D460,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-60652171.4929315},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V460*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N460* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:N460,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:N460,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D460,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M460:N460,\">0\")-1)<0,0,COUNTIF(MATRIX2!M460:N460,\">0\"))))))","v":17677060.033817638},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W460*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O460*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:O460,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:O460,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E460,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M460:O460,\">0\")-1)<0,0,COUNTIF(MATRIX2!M460:O460,\">0\"))))))","v":15694201.9845},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X460*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P460*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:P460,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:P460,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F460,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M460:P460,\">0\")-1)<0,0,COUNTIF(MATRIX2!M460:P460,\">0\")))))))","v":16871267.133337498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y460*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q460*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:Q460,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:Q460,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G460,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M460:Q460,\">0\")-1)<0,0,COUNTIF(MATRIX2!M460:Q460,\">0\"))))))","v":18136612.168337811},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z460*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R460*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:R460,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:R460,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H460,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M460:R460,\">0\")-1)<0,0,COUNTIF(MATRIX2!M460:R460,\">0\"))))))","v":19496858.08096315},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA460*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S460*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:S460,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M460:S460,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I460,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M460:S460,\">0\")-1)<0,0,COUNTIF(MATRIX2!M460:S460,\">0\"))))))","v":20959122.437035382},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":108835121.83799148}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":654},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,4,FALSE)","v":51.248937198067637},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,7,FALSE)","v":207},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,10,FALSE)","v":10608.53},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,11,FALSE)","v":127302.36},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":223560},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D461=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D461,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-460729.91112328769},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V461*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N461* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:N461,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:N461,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D461,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M461:N461,\">0\")-1)<0,0,COUNTIF(MATRIX2!M461:N461,\">0\"))))))","v":138778.65031532053},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W461*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O461*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:O461,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:O461,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E461,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M461:O461,\">0\")-1)<0,0,COUNTIF(MATRIX2!M461:O461,\">0\"))))))","v":147113.78977499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X461*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P461*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:P461,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:P461,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F461,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M461:P461,\">0\")-1)<0,0,COUNTIF(MATRIX2!M461:P461,\">0\")))))))","v":158147.324008125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y461*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q461*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:Q461,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:Q461,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G461,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M461:Q461,\">0\")-1)<0,0,COUNTIF(MATRIX2!M461:Q461,\">0\"))))))","v":170008.37330873436},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z461*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R461*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:R461,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:R461,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H461,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M461:R461,\">0\")-1)<0,0,COUNTIF(MATRIX2!M461:R461,\">0\"))))))","v":182759.00130688943},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA461*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S461*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:S461,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M461:S461,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I461,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M461:S461,\">0\")-1)<0,0,COUNTIF(MATRIX2!M461:S461,\">0\"))))))","v":196465.92640490612},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":993273.06511897547}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":655},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,4,FALSE)","v":122.444},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,7,FALSE)","v":190},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,10,FALSE)","v":23264.36},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,11,FALSE)","v":279172.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":205200},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D462=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D462,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1010374.3416986301},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V462*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N462* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:N462,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:N462,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D462,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M462:N462,\">0\")-1)<0,0,COUNTIF(MATRIX2!M462:N462,\">0\"))))))","v":237453.31594099724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W462*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O462*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:O462,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:O462,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E462,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M462:O462,\">0\")-1)<0,0,COUNTIF(MATRIX2!M462:O462,\">0\"))))))","v":246619.61999999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X462*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P462*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:P462,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:P462,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F462,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M462:P462,\">0\")-1)<0,0,COUNTIF(MATRIX2!M462:P462,\">0\")))))))","v":265116.09149999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y462*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q462*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:Q462,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:Q462,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G462,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M462:Q462,\">0\")-1)<0,0,COUNTIF(MATRIX2!M462:Q462,\">0\"))))))","v":284999.79836249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z462*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R462*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:R462,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:R462,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H462,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M462:R462,\">0\")-1)<0,0,COUNTIF(MATRIX2!M462:R462,\">0\"))))))","v":306374.7832396875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA462*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S462*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:S462,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M462:S462,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I462,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M462:S462,\">0\")-1)<0,0,COUNTIF(MATRIX2!M462:S462,\">0\"))))))","v":329352.891982664},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1669916.5010258486}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":656},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,4,FALSE)","v":97.583999999999989},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,7,FALSE)","v":2415},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,10,FALSE)","v":235665.36},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,11,FALSE)","v":2827984.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2608200},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D463=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D463,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10234978.867726026},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V463*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N463* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:N463,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:N463,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D463,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M463:N463,\">0\")-1)<0,0,COUNTIF(MATRIX2!M463:N463,\">0\"))))))","v":3237759.2479679999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W463*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O463*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:O463,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:O463,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E463,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M463:O463,\">0\")-1)<0,0,COUNTIF(MATRIX2!M463:O463,\">0\"))))))","v":3464402.3953257599},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X463*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P463*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:P463,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:P463,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F463,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M463:P463,\">0\")-1)<0,0,COUNTIF(MATRIX2!M463:P463,\">0\")))))))","v":3706910.5629985631},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y463*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q463*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:Q463,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:Q463,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G463,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M463:Q463,\">0\")-1)<0,0,COUNTIF(MATRIX2!M463:Q463,\">0\"))))))","v":3283184.1086119628},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z463*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R463*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:R463,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:R463,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H463,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M463:R463,\">0\")-1)<0,0,COUNTIF(MATRIX2!M463:R463,\">0\"))))))","v":3014108.8410988799},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA463*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S463*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:S463,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M463:S463,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I463,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M463:S463,\">0\")-1)<0,0,COUNTIF(MATRIX2!M463:S463,\">0\"))))))","v":3240167.0041812956},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":19946532.160184465}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":657},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,4,FALSE)","v":148.92437839963824},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,7,FALSE)","v":18687.650000000001},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,10,FALSE)","v":2783046.66},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,11,FALSE)","v":33396559.920000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":21864550.500000004},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D464=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D464,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-120868097.6830685},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V464*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N464* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:N464,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:N464,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D464,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M464:N464,\">0\")-1)<0,0,COUNTIF(MATRIX2!M464:N464,\">0\"))))))","v":37524374.726112008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W464*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O464*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:O464,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:O464,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E464,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M464:O464,\">0\")-1)<0,0,COUNTIF(MATRIX2!M464:O464,\">0\"))))))","v":39775837.209678732},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X464*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P464*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:P464,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:P464,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F464,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M464:P464,\">0\")-1)<0,0,COUNTIF(MATRIX2!M464:P464,\">0\")))))))","v":42162387.442259453},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y464*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q464*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:Q464,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:Q464,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G464,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M464:Q464,\">0\")-1)<0,0,COUNTIF(MATRIX2!M464:Q464,\">0\"))))))","v":44692130.68879503},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z464*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R464*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:R464,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:R464,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H464,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M464:R464,\">0\")-1)<0,0,COUNTIF(MATRIX2!M464:R464,\">0\"))))))","v":47373658.530122735},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA464*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S464*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:S464,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M464:S464,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I464,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M464:S464,\">0\")-1)<0,0,COUNTIF(MATRIX2!M464:S464,\">0\"))))))","v":50216078.041930102},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":261744466.63889807}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":658},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,4,FALSE)","v":108.83244680851064},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,7,FALSE)","v":94},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,10,FALSE)","v":10230.25},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,11,FALSE)","v":122763},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":101520},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D465=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D465,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-444301.15890410956},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V465*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N465* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:N465,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:N465,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D465,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M465:N465,\">0\")-1)<0,0,COUNTIF(MATRIX2!M465:N465,\">0\"))))))","v":121265.16462791096},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W465*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O465*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:O465,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:O465,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E465,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M465:O465,\">0\")-1)<0,0,COUNTIF(MATRIX2!M465:O465,\">0\"))))))","v":122011.81199999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X465*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P465*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:P465,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:P465,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F465,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M465:P465,\">0\")-1)<0,0,COUNTIF(MATRIX2!M465:P465,\">0\")))))))","v":131162.6979},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y465*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q465*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:Q465,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:Q465,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G465,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M465:Q465,\">0\")-1)<0,0,COUNTIF(MATRIX2!M465:Q465,\">0\"))))))","v":140999.90024249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z465*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R465*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:R465,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:R465,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H465,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M465:R465,\">0\")-1)<0,0,COUNTIF(MATRIX2!M465:R465,\">0\"))))))","v":151574.89276068748},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA465*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S465*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:S465,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M465:S465,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I465,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M465:S465,\">0\")-1)<0,0,COUNTIF(MATRIX2!M465:S465,\">0\"))))))","v":162943.00971773904},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":829957.47724883747}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":659},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,4,FALSE)","v":105.45},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,7,FALSE)","v":5007},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,10,FALSE)","v":527988.15},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,11,FALSE)","v":6335857.7999999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5858190},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-30"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D466=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D466,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-22930597.681643832},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V466*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N466* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:N466,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:N466,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D466,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M466:N466,\">0\")-1)<0,0,COUNTIF(MATRIX2!M466:N466,\">0\"))))))","v":7390144.53792},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W466*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O466*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:O466,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:O466,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E466,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M466:O466,\">0\")-1)<0,0,COUNTIF(MATRIX2!M466:O466,\">0\"))))))","v":7981356.1009536004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X466*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P466*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:P466,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:P466,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F466,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M466:P466,\">0\")-1)<0,0,COUNTIF(MATRIX2!M466:P466,\">0\")))))))","v":7643391.2469254062},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y466*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q466*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:Q466,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:Q466,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G466,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M466:Q466,\">0\")-1)<0,0,COUNTIF(MATRIX2!M466:Q466,\">0\"))))))","v":6770304.0904823998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z466*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R466*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:R466,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:R466,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H466,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M466:R466,\">0\")-1)<0,0,COUNTIF(MATRIX2!M466:R466,\">0\"))))))","v":7278076.8972685793},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA466*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S466*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:S466,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M466:S466,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I466,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M466:S466,\">0\")-1)<0,0,COUNTIF(MATRIX2!M466:S466,\">0\"))))))","v":7823932.6645637229},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":44887205.538113706}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":660},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,4,FALSE)","v":97.888938597472318},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,7,FALSE)","v":894.1},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,10,FALSE)","v":87522.5},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,11,FALSE)","v":1050270},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1046097},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D467=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D467,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3801114.1643835614},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V467*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N467* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:N467,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:N467,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D467,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M467:N467,\">0\")-1)<0,0,COUNTIF(MATRIX2!M467:N467,\">0\"))))))","v":1177815.2204178083},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W467*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O467*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:O467,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:O467,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E467,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M467:O467,\">0\")-1)<0,0,COUNTIF(MATRIX2!M467:O467,\">0\"))))))","v":1213718.2687499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X467*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P467*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:P467,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:P467,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F467,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M467:P467,\">0\")-1)<0,0,COUNTIF(MATRIX2!M467:P467,\">0\")))))))","v":1304747.1389062498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y467*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q467*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:Q467,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:Q467,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G467,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M467:Q467,\">0\")-1)<0,0,COUNTIF(MATRIX2!M467:Q467,\">0\"))))))","v":1402603.1743242186},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z467*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R467*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:R467,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:R467,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H467,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M467:R467,\">0\")-1)<0,0,COUNTIF(MATRIX2!M467:R467,\">0\"))))))","v":1507798.4123985351},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA467*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S467*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:S467,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M467:S467,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I467,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M467:S467,\">0\")-1)<0,0,COUNTIF(MATRIX2!M467:S467,\">0\"))))))","v":1620883.2933284249},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8227565.5081252363}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":661},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,4,FALSE)","v":143.18759689922481},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,7,FALSE)","v":387},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,10,FALSE)","v":55413.599999999999},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,11,FALSE)","v":664963.19999999995},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":452790},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D468=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D468,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2406620.2389041092},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V468*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N468* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:N468,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:N468,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D468,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M468:N468,\">0\")-1)<0,0,COUNTIF(MATRIX2!M468:N468,\">0\"))))))","v":775613.07648000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W468*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O468*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:O468,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:O468,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E468,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M468:O468,\">0\")-1)<0,0,COUNTIF(MATRIX2!M468:O468,\">0\"))))))","v":836223.21544580394},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X468*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P468*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:P468,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:P468,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F468,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M468:P468,\">0\")-1)<0,0,COUNTIF(MATRIX2!M468:P468,\">0\")))))))","v":524092.65246000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y468*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q468*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:Q468,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:Q468,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G468,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M468:Q468,\">0\")-1)<0,0,COUNTIF(MATRIX2!M468:Q468,\">0\"))))))","v":563399.6013945},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z468*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R468*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:R468,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:R468,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H468,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M468:R468,\">0\")-1)<0,0,COUNTIF(MATRIX2!M468:R468,\">0\"))))))","v":605654.5714990875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA468*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S468*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:S468,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M468:S468,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I468,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M468:S468,\">0\")-1)<0,0,COUNTIF(MATRIX2!M468:S468,\">0\"))))))","v":651078.66436151904},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3956061.7816409105}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":662},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,4,FALSE)","v":75.155555555555551},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,7,FALSE)","v":270},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,10,FALSE)","v":20292},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,11,FALSE)","v":243504},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":291600},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D469=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D469,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-881284.33972602733},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V469*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N469* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:N469,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:N469,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D469,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M469:N469,\">0\")-1)<0,0,COUNTIF(MATRIX2!M469:N469,\">0\"))))))","v":284023.06560000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W469*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O469*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:O469,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:O469,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E469,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M469:O469,\">0\")-1)<0,0,COUNTIF(MATRIX2!M469:O469,\">0\"))))))","v":306744.91084800003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X469*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P469*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:P469,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:P469,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F469,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M469:P469,\">0\")-1)<0,0,COUNTIF(MATRIX2!M469:P469,\">0\")))))))","v":331284.50371584005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y469*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q469*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:Q469,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:Q469,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G469,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M469:Q469,\">0\")-1)<0,0,COUNTIF(MATRIX2!M469:Q469,\">0\"))))))","v":357787.26401310728},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z469*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R469*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:R469,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:R469,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H469,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M469:R469,\">0\")-1)<0,0,COUNTIF(MATRIX2!M469:R469,\">0\"))))))","v":323747.03367629944},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA469*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S469*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:S469,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M469:S469,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I469,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M469:S469,\">0\")-1)<0,0,COUNTIF(MATRIX2!M469:S469,\">0\"))))))","v":281399.31},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1884986.0878532471}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":663},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,4,FALSE)","v":72.162009569378},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,7,FALSE)","v":209},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,10,FALSE)","v":15081.86},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,11,FALSE)","v":180982.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":219450},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D470=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D470,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-655007.24580821919},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V470*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N470* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:N470,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:N470,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D470,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M470:N470,\">0\")-1)<0,0,COUNTIF(MATRIX2!M470:N470,\">0\"))))))","v":201437.84671799999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W470*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O470*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:O470,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:O470,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E470,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M470:O470,\">0\")-1)<0,0,COUNTIF(MATRIX2!M470:O470,\">0\"))))))","v":203438.04506545738},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X470*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P470*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:P470,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:P470,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F470,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M470:P470,\">0\")-1)<0,0,COUNTIF(MATRIX2!M470:P470,\">0\")))))))","v":209147.69355},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y470*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q470*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:Q470,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:Q470,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G470,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M470:Q470,\">0\")-1)<0,0,COUNTIF(MATRIX2!M470:Q470,\">0\"))))))","v":224833.77056624999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z470*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R470*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:R470,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:R470,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H470,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M470:R470,\">0\")-1)<0,0,COUNTIF(MATRIX2!M470:R470,\">0\"))))))","v":241696.30335871875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA470*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S470*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:S470,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M470:S470,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I470,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M470:S470,\">0\")-1)<0,0,COUNTIF(MATRIX2!M470:S470,\">0\"))))))","v":259823.52611062265},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1340377.1853690487}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":733},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,4,FALSE)","v":34.509379310344826},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,7,FALSE)","v":145},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,10,FALSE)","v":5003.8599999999997},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,11,FALSE)","v":60046.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":146160},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-07-01"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,13,FALSE)","v":"2007-08-31"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D471=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D471,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-217318.32526027397},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V471*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N471* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:N471,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:N471,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D471,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M471:N471,\">0\")-1)<0,0,COUNTIF(MATRIX2!M471:N471,\">0\"))))))","v":68602.920600000012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W471*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O471*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:O471,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:O471,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E471,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M471:O471,\">0\")-1)<0,0,COUNTIF(MATRIX2!M471:O471,\">0\"))))))","v":69391.028549999988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X471*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P471*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:P471,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:P471,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F471,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M471:P471,\">0\")-1)<0,0,COUNTIF(MATRIX2!M471:P471,\">0\")))))))","v":74595.355691249992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y471*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q471*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:Q471,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:Q471,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G471,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M471:Q471,\">0\")-1)<0,0,COUNTIF(MATRIX2!M471:Q471,\">0\"))))))","v":80190.007368093749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z471*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R471*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:R471,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:R471,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H471,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M471:R471,\">0\")-1)<0,0,COUNTIF(MATRIX2!M471:R471,\">0\"))))))","v":86204.25792070078},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA471*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S471*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:S471,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M471:S471,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I471,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M471:S471,\">0\")-1)<0,0,COUNTIF(MATRIX2!M471:S471,\">0\"))))))","v":92669.577264753316},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":471653.14739479788}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":737},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,4,FALSE)","v":40.071489361702127},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,7,FALSE)","v":188},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,10,FALSE)","v":7533.44},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,11,FALSE)","v":90401.279999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":189504},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-08-01"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-07-31"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D472=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D472,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-327178.33117808215},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V472*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N472* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:N472,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:N472,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D472,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M472:N472,\">0\")-1)<0,0,COUNTIF(MATRIX2!M472:N472,\">0\"))))))","v":93791.327999999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W472*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O472*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:O472,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:O472,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E472,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M472:O472,\">0\")-1)<0,0,COUNTIF(MATRIX2!M472:O472,\">0\"))))))","v":104469.97919999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X472*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P472*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:P472,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:P472,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F472,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M472:P472,\">0\")-1)<0,0,COUNTIF(MATRIX2!M472:P472,\">0\")))))))","v":112305.22763999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y472*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q472*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:Q472,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:Q472,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G472,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M472:Q472,\">0\")-1)<0,0,COUNTIF(MATRIX2!M472:Q472,\">0\"))))))","v":120728.11971299999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z472*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R472*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:R472,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:R472,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H472,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M472:R472,\">0\")-1)<0,0,COUNTIF(MATRIX2!M472:R472,\">0\"))))))","v":129782.72869147499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA472*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S472*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:S472,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M472:S472,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I472,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M472:S472,\">0\")-1)<0,0,COUNTIF(MATRIX2!M472:S472,\">0\"))))))","v":139516.43334333561},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":700593.81658781064}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":741},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,4,FALSE)","v":162.62765585074732},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,7,FALSE)","v":571.38},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,10,FALSE)","v":92922.19},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,11,FALSE)","v":1115066.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":575951.04},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-11-01"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,13,FALSE)","v":"2006-04-30"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D473=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D473,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4035623.4407671234},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V473*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N473* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:N473,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:N473,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D473,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M473:N473,\">0\")-1)<0,0,COUNTIF(MATRIX2!M473:N473,\">0\"))))))","v":972263.28585600003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W473*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O473*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:O473,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:O473,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E473,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M473:O473,\">0\")-1)<0,0,COUNTIF(MATRIX2!M473:O473,\">0\"))))))","v":692206.75742399995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X473*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P473*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:P473,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:P473,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F473,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M473:P473,\">0\")-1)<0,0,COUNTIF(MATRIX2!M473:P473,\">0\")))))))","v":744122.26423079998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y473*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q473*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:Q473,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:Q473,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G473,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M473:Q473,\">0\")-1)<0,0,COUNTIF(MATRIX2!M473:Q473,\">0\"))))))","v":799931.43404810992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z473*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R473*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:R473,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:R473,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H473,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M473:R473,\">0\")-1)<0,0,COUNTIF(MATRIX2!M473:R473,\">0\"))))))","v":859926.29160171829},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA473*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S473*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:S473,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M473:S473,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I473,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M473:S473,\">0\")-1)<0,0,COUNTIF(MATRIX2!M473:S473,\">0\"))))))","v":924420.76347184693},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4992870.7966324743}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":742},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,4,FALSE)","v":111.57799847211612},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,7,FALSE)","v":261.8},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,10,FALSE)","v":29211.119999999999},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,11,FALSE)","v":350533.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":263894.40000000002},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-06-01"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-05-31"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D474=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D474,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1268642.9431232878},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V474*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N474* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:N474,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:N474,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D474,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M474:N474,\">0\")-1)<0,0,COUNTIF(MATRIX2!M474:N474,\">0\"))))))","v":359589.70080000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W474*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O474*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:O474,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:O474,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E474,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M474:O474,\">0\")-1)<0,0,COUNTIF(MATRIX2!M474:O474,\">0\"))))))","v":317161.48464000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X474*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P474*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:P474,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:P474,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F474,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M474:P474,\">0\")-1)<0,0,COUNTIF(MATRIX2!M474:P474,\">0\")))))))","v":340948.59598799999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y474*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q474*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:Q474,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:Q474,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G474,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M474:Q474,\">0\")-1)<0,0,COUNTIF(MATRIX2!M474:Q474,\">0\"))))))","v":366519.74068710004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z474*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R474*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:R474,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:R474,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H474,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M474:R474,\">0\")-1)<0,0,COUNTIF(MATRIX2!M474:R474,\">0\"))))))","v":394008.72123863251},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA474*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S474*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:S474,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M474:S474,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I474,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M474:S474,\">0\")-1)<0,0,COUNTIF(MATRIX2!M474:S474,\">0\"))))))","v":423559.37533152988},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2201787.6186852623}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":743},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,4,FALSE)","v":28.837499999999999},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,7,FALSE)","v":224},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,10,FALSE)","v":6459.6},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,11,FALSE)","v":77515.199999999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":225792},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D475=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D475,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-280541.3128767123},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V475*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N475* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:N475,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:N475,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D475,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M475:N475,\">0\")-1)<0,0,COUNTIF(MATRIX2!M475:N475,\">0\"))))))","v":86037.996240000008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W475*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O475*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:O475,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:O475,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E475,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M475:O475,\">0\")-1)<0,0,COUNTIF(MATRIX2!M475:O475,\">0\"))))))","v":89578.502999999982},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X475*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P475*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:P475,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:P475,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F475,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M475:P475,\">0\")-1)<0,0,COUNTIF(MATRIX2!M475:P475,\">0\")))))))","v":96296.89072499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y475*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q475*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:Q475,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:Q475,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G475,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M475:Q475,\">0\")-1)<0,0,COUNTIF(MATRIX2!M475:Q475,\">0\"))))))","v":103519.15752937499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z475*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R475*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:R475,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:R475,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H475,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M475:R475,\">0\")-1)<0,0,COUNTIF(MATRIX2!M475:R475,\">0\"))))))","v":111283.09434407811},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA475*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S475*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:S475,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M475:S475,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I475,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M475:S475,\">0\")-1)<0,0,COUNTIF(MATRIX2!M475:S475,\">0\"))))))","v":119629.32641988396},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":606344.968258337}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":744},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,4,FALSE)","v":83.958184210526312},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,7,FALSE)","v":380},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,10,FALSE)","v":31904.11},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,11,FALSE)","v":382849.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":383040},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-12-31"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D476=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D476,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1385599.8677260275},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V476*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N476* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:N476,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:N476,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D476,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M476:N476,\">0\")-1)<0,0,COUNTIF(MATRIX2!M476:N476,\">0\"))))))","v":429059.23292400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W476*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O476*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:O476,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:O476,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E476,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M476:O476,\">0\")-1)<0,0,COUNTIF(MATRIX2!M476:O476,\">0\"))))))","v":442430.24542499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X476*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P476*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:P476,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:P476,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F476,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M476:P476,\">0\")-1)<0,0,COUNTIF(MATRIX2!M476:P476,\">0\")))))))","v":475612.51383187494},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y476*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q476*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:Q476,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:Q476,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G476,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M476:Q476,\">0\")-1)<0,0,COUNTIF(MATRIX2!M476:Q476,\">0\"))))))","v":511283.45236926561},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z476*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R476*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:R476,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:R476,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H476,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M476:R476,\">0\")-1)<0,0,COUNTIF(MATRIX2!M476:R476,\">0\"))))))","v":549629.71129696048},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA476*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S476*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:S476,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M476:S476,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I476,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M476:S476,\">0\")-1)<0,0,COUNTIF(MATRIX2!M476:S476,\">0\"))))))","v":590851.93964423251},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2998867.0954913339}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":745},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,4,FALSE)","v":22.5},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,7,FALSE)","v":80},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,10,FALSE)","v":1800},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,11,FALSE)","v":21600},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":80640},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-12-01"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-11-30"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D477=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D477,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-78174.246575342462},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V477*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N477* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:N477,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:N477,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D477,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M477:N477,\">0\")-1)<0,0,COUNTIF(MATRIX2!M477:N477,\">0\"))))))","v":22410},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W477*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O477*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:O477,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:O477,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E477,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M477:O477,\">0\")-1)<0,0,COUNTIF(MATRIX2!M477:O477,\">0\"))))))","v":24961.499999999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X477*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P477*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:P477,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:P477,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F477,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M477:P477,\">0\")-1)<0,0,COUNTIF(MATRIX2!M477:P477,\">0\")))))))","v":26833.612499999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y477*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q477*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:Q477,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:Q477,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G477,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M477:Q477,\">0\")-1)<0,0,COUNTIF(MATRIX2!M477:Q477,\">0\"))))))","v":28846.133437499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z477*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R477*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:R477,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:R477,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H477,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M477:R477,\">0\")-1)<0,0,COUNTIF(MATRIX2!M477:R477,\">0\"))))))","v":31009.593445312497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA477*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S477*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:S477,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M477:S477,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I477,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M477:S477,\">0\")-1)<0,0,COUNTIF(MATRIX2!M477:S477,\">0\"))))))","v":33335.312953710927},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":167396.15233652343}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":746},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,4,FALSE)","v":40.625},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,7,FALSE)","v":160},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,10,FALSE)","v":6500},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,11,FALSE)","v":78000},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":161280},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-02-01"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-01-31"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D478=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D478,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-282295.89041095891},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V478*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N478* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:N478,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:N478,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D478,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M478:N478,\">0\")-1)<0,0,COUNTIF(MATRIX2!M478:N478,\">0\"))))))","v":80925},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W478*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O478*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:O478,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:O478,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E478,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M478:O478,\">0\")-1)<0,0,COUNTIF(MATRIX2!M478:O478,\">0\"))))))","v":90138.749999999985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X478*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P478*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:P478,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:P478,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F478,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M478:P478,\">0\")-1)<0,0,COUNTIF(MATRIX2!M478:P478,\">0\")))))))","v":96899.156249999985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y478*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q478*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:Q478,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:Q478,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G478,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M478:Q478,\">0\")-1)<0,0,COUNTIF(MATRIX2!M478:Q478,\">0\"))))))","v":104166.59296874999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z478*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R478*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:R478,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:R478,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H478,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M478:R478,\">0\")-1)<0,0,COUNTIF(MATRIX2!M478:R478,\">0\"))))))","v":111979.08744140624},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA478*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S478*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:S478,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M478:S478,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I478,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M478:S478,\">0\")-1)<0,0,COUNTIF(MATRIX2!M478:S478,\">0\"))))))","v":120377.5189995117},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":604486.10565966798}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":747},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,4,FALSE)","v":76.390444597621922},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,7,FALSE)","v":232.12},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,10,FALSE)","v":17731.75},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,11,FALSE)","v":212781},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":233976.96000000002},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-02-01"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-01-31"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D479=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D479,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-770092.33150684927},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V479*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N479* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:N479,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:N479,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D479,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M479:N479,\">0\")-1)<0,0,COUNTIF(MATRIX2!M479:N479,\">0\"))))))","v":236176.27094999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W479*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O479*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:O479,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:O479,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E479,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M479:O479,\">0\")-1)<0,0,COUNTIF(MATRIX2!M479:O479,\">0\"))))))","v":245895.04312499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X479*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P479*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:P479,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:P479,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F479,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M479:P479,\">0\")-1)<0,0,COUNTIF(MATRIX2!M479:P479,\">0\")))))))","v":264337.17135937494},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y479*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q479*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:Q479,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:Q479,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G479,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M479:Q479,\">0\")-1)<0,0,COUNTIF(MATRIX2!M479:Q479,\">0\"))))))","v":284162.45921132813},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z479*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R479*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:R479,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:R479,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H479,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M479:R479,\">0\")-1)<0,0,COUNTIF(MATRIX2!M479:R479,\">0\"))))))","v":305474.64365217771},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA479*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S479*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:S479,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M479:S479,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I479,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M479:S479,\">0\")-1)<0,0,COUNTIF(MATRIX2!M479:S479,\">0\"))))))","v":328385.24192609102},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1664430.8302239717}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":748},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,4,FALSE)","v":96.915789473684214},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,7,FALSE)","v":228},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,10,FALSE)","v":22096.799999999999},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,11,FALSE)","v":265161.59999999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":229824},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D480=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D480,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-959667.05095890397},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V480*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N480* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:N480,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:N480,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D480,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M480:N480,\">0\")-1)<0,0,COUNTIF(MATRIX2!M480:N480,\">0\"))))))","v":309284.49024000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W480*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O480*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:O480,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:O480,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E480,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M480:O480,\">0\")-1)<0,0,COUNTIF(MATRIX2!M480:O480,\">0\"))))))","v":334027.24945920001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X480*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P480*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:P480,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:P480,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F480,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M480:P480,\">0\")-1)<0,0,COUNTIF(MATRIX2!M480:P480,\">0\")))))))","v":360749.42941593606},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y480*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q480*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:Q480,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:Q480,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G480,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M480:Q480,\">0\")-1)<0,0,COUNTIF(MATRIX2!M480:Q480,\">0\"))))))","v":389609.38376921095},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z480*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R480*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:R480,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:R480,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H480,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M480:R480,\">0\")-1)<0,0,COUNTIF(MATRIX2!M480:R480,\">0\"))))))","v":420778.13447074784},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA480*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S480*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:S480,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M480:S480,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I480,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M480:S480,\">0\")-1)<0,0,COUNTIF(MATRIX2!M480:S480,\">0\"))))))","v":454440.38522840769},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2268889.0725835026}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":749},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,4,FALSE)","v":175.31877408477843},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,7,FALSE)","v":8304},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,10,FALSE)","v":1455847.1},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,11,FALSE)","v":17470165.199999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":8370432},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-04-01"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-02-28"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D481=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D481,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-63227638.984109588},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V481*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N481* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:N481,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:N481,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D481,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M481:N481,\">0\")-1)<0,0,COUNTIF(MATRIX2!M481:N481,\">0\"))))))","v":14867671.83264},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W481*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O481*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:O481,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:O481,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E481,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M481:O481,\">0\")-1)<0,0,COUNTIF(MATRIX2!M481:O481,\">0\"))))))","v":10060003.699200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X481*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P481*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:P481,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:P481,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F481,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M481:P481,\">0\")-1)<0,0,COUNTIF(MATRIX2!M481:P481,\">0\")))))))","v":10814503.976640001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y481*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q481*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:Q481,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:Q481,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G481,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M481:Q481,\">0\")-1)<0,0,COUNTIF(MATRIX2!M481:Q481,\">0\"))))))","v":11625591.774888001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z481*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R481*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:R481,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:R481,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H481,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M481:R481,\">0\")-1)<0,0,COUNTIF(MATRIX2!M481:R481,\">0\"))))))","v":12497511.158004601},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA481*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S481*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:S481,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M481:S481,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I481,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M481:S481,\">0\")-1)<0,0,COUNTIF(MATRIX2!M481:S481,\">0\"))))))","v":13434824.494854944},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":73300106.936227545}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":750},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,4,FALSE)","v":139.09186561104343},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,7,FALSE)","v":4926},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,10,FALSE)","v":685166.53},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,11,FALSE)","v":8221998.3600000003},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4965408},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,12,FALSE)","v":"2001-06-01"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-05-31"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D482=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D482,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-29756876.256328769},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V482*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N482* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:N482,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:N482,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D482,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M482:N482,\">0\")-1)<0,0,COUNTIF(MATRIX2!M482:N482,\">0\"))))))","v":7570732.5155520011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W482*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O482*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:O482,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:O482,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E482,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M482:O482,\">0\")-1)<0,0,COUNTIF(MATRIX2!M482:O482,\">0\"))))))","v":5967675.6047999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X482*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P482*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:P482,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:P482,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F482,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M482:P482,\">0\")-1)<0,0,COUNTIF(MATRIX2!M482:P482,\">0\")))))))","v":6415251.2751599997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y482*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q482*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:Q482,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:Q482,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G482,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M482:Q482,\">0\")-1)<0,0,COUNTIF(MATRIX2!M482:Q482,\">0\"))))))","v":6896395.1207969999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z482*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R482*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:R482,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:R482,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H482,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M482:R482,\">0\")-1)<0,0,COUNTIF(MATRIX2!M482:R482,\">0\"))))))","v":7413624.7548567746},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA482*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S482*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:S482,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M482:S482,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I482,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M482:S482,\">0\")-1)<0,0,COUNTIF(MATRIX2!M482:S482,\">0\"))))))","v":7969646.6114710318},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":42233325.882636808}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":751},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,4,FALSE)","v":161.44740653099859},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,7,FALSE)","v":2113},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,10,FALSE)","v":341138.37},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,11,FALSE)","v":4093660.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2129904},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,12,FALSE)","v":"2002-12-01"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-10-31"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D483=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D483,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-14815686.14038356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V483*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N483* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:N483,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:N483,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D483,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M483:N483,\">0\")-1)<0,0,COUNTIF(MATRIX2!M483:N483,\">0\"))))))","v":3667280.9022000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W483*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O483*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:O483,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:O483,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E483,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M483:O483,\">0\")-1)<0,0,COUNTIF(MATRIX2!M483:O483,\">0\"))))))","v":2559825.1223999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X483*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P483*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:P483,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:P483,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F483,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M483:P483,\">0\")-1)<0,0,COUNTIF(MATRIX2!M483:P483,\">0\")))))))","v":2751812.0065799998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y483*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q483*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:Q483,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:Q483,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G483,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M483:Q483,\">0\")-1)<0,0,COUNTIF(MATRIX2!M483:Q483,\">0\"))))))","v":2958197.9070735001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z483*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R483*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:R483,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:R483,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H483,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M483:R483,\">0\")-1)<0,0,COUNTIF(MATRIX2!M483:R483,\">0\"))))))","v":3180062.7501040124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA483*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S483*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:S483,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M483:S483,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I483,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M483:S483,\">0\")-1)<0,0,COUNTIF(MATRIX2!M483:S483,\">0\"))))))","v":3418567.456361813},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18535746.144719325}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":752},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,4,FALSE)","v":350.0050743099788},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,7,FALSE)","v":471},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,10,FALSE)","v":164852.39000000001},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,11,FALSE)","v":1978228.68},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":474768},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-08-01"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,13,FALSE)","v":"2007-07-31"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D484=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D484,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7159561.8802191773},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V484*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N484* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:N484,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:N484,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D484,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M484:N484,\">0\")-1)<0,0,COUNTIF(MATRIX2!M484:N484,\">0\"))))))","v":1419098.2781759999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W484*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O484*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:O484,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:O484,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E484,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M484:O484,\">0\")-1)<0,0,COUNTIF(MATRIX2!M484:O484,\">0\"))))))","v":570599.92079999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X484*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P484*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:P484,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:P484,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F484,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M484:P484,\">0\")-1)<0,0,COUNTIF(MATRIX2!M484:P484,\">0\")))))))","v":613394.91486000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y484*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q484*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:Q484,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:Q484,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G484,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M484:Q484,\">0\")-1)<0,0,COUNTIF(MATRIX2!M484:Q484,\">0\"))))))","v":659399.53347449994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z484*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R484*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:R484,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:R484,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H484,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M484:R484,\">0\")-1)<0,0,COUNTIF(MATRIX2!M484:R484,\">0\"))))))","v":708854.49848508753},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA484*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S484*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:S484,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M484:S484,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I484,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M484:S484,\">0\")-1)<0,0,COUNTIF(MATRIX2!M484:S484,\">0\"))))))","v":762018.585871469},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4733365.7316670557}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":754},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,4,FALSE)","v":56.739479674796748},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,7,FALSE)","v":1230},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,10,FALSE)","v":69789.56},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,11,FALSE)","v":837474.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1239840},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,12,FALSE)","v":"1996-05-15"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,13,FALSE)","v":"2001-05-14"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D485=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D485,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3030970.1510136984},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V485*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N485* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:N485,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:N485,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D485,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M485:N485,\">0\")-1)<0,0,COUNTIF(MATRIX2!M485:N485,\">0\"))))))","v":934046.02364999987},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W485*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O485*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:O485,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:O485,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E485,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M485:O485,\">0\")-1)<0,0,COUNTIF(MATRIX2!M485:O485,\">0\"))))))","v":967806.72329999984},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X485*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P485*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:P485,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:P485,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F485,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M485:P485,\">0\")-1)<0,0,COUNTIF(MATRIX2!M485:P485,\">0\")))))))","v":1040392.2275474998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y485*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q485*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:Q485,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:Q485,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G485,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M485:Q485,\">0\")-1)<0,0,COUNTIF(MATRIX2!M485:Q485,\">0\"))))))","v":1118421.6446135624},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z485*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R485*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:R485,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:R485,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H485,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M485:R485,\">0\")-1)<0,0,COUNTIF(MATRIX2!M485:R485,\">0\"))))))","v":1202303.2679595796},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA485*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S485*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:S485,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M485:S485,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I485,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M485:S485,\">0\")-1)<0,0,COUNTIF(MATRIX2!M485:S485,\">0\"))))))","v":1292476.0130565478},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6555445.9001271892}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":757},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,4,FALSE)","v":97.910935534591189},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,7,FALSE)","v":2544},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,10,FALSE)","v":249085.42},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,11,FALSE)","v":2989025.04},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2564352},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D486=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D486,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10817813.91189041},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V486*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N486* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:N486,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:N486,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D486,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M486:N486,\">0\")-1)<0,0,COUNTIF(MATRIX2!M486:N486,\">0\"))))))","v":3454192.0618499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W486*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O486*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:O486,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:O486,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E486,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M486:O486,\">0\")-1)<0,0,COUNTIF(MATRIX2!M486:O486,\">0\"))))))","v":3713256.4664887497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X486*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P486*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:P486,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:P486,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F486,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M486:P486,\">0\")-1)<0,0,COUNTIF(MATRIX2!M486:P486,\">0\")))))))","v":3991750.7014754061},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y486*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q486*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:Q486,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:Q486,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G486,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M486:Q486,\">0\")-1)<0,0,COUNTIF(MATRIX2!M486:Q486,\">0\"))))))","v":4291132.0040860614},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z486*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R486*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:R486,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:R486,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H486,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M486:R486,\">0\")-1)<0,0,COUNTIF(MATRIX2!M486:R486,\">0\"))))))","v":2911793.1775559606},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA486*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S486*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:S486,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M486:S486,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I486,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M486:S486,\">0\")-1)<0,0,COUNTIF(MATRIX2!M486:S486,\">0\"))))))","v":2963429.5834551584},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":21325553.994911335}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":758},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,4,FALSE)","v":113.49762920426579},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,7,FALSE)","v":4876},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,10,FALSE)","v":553414.43999999994},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,11,FALSE)","v":6640973.2800000003},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4915008},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-12-31"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D487=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D487,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-24034864.939397261},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V487*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N487* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:N487,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:N487,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D487,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M487:N487,\">0\")-1)<0,0,COUNTIF(MATRIX2!M487:N487,\">0\"))))))","v":6620505.0888960008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W487*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O487*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:O487,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:O487,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E487,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M487:O487,\">0\")-1)<0,0,COUNTIF(MATRIX2!M487:O487,\">0\"))))))","v":5907102.3647999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X487*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P487*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:P487,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:P487,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F487,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M487:P487,\">0\")-1)<0,0,COUNTIF(MATRIX2!M487:P487,\">0\")))))))","v":6350135.0421599997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y487*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q487*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:Q487,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:Q487,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G487,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M487:Q487,\">0\")-1)<0,0,COUNTIF(MATRIX2!M487:Q487,\">0\"))))))","v":6826395.170322},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z487*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R487*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:R487,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:R487,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H487,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M487:R487,\">0\")-1)<0,0,COUNTIF(MATRIX2!M487:R487,\">0\"))))))","v":7338374.8080961499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA487*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S487*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:S487,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M487:S487,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I487,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M487:S487,\">0\")-1)<0,0,COUNTIF(MATRIX2!M487:S487,\">0\"))))))","v":7888752.9187033605},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":40931265.392977513}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":759},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,4,FALSE)","v":87.589930555555554},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,7,FALSE)","v":576},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,10,FALSE)","v":50451.8},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,11,FALSE)","v":605421.6},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":580608},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-04-30"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D488=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D488,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2191128.5852054795},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V488*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N488* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:N488,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:N488,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D488,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M488:N488,\">0\")-1)<0,0,COUNTIF(MATRIX2!M488:N488,\">0\"))))))","v":677641.74912000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W488*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O488*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:O488,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:O488,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E488,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M488:O488,\">0\")-1)<0,0,COUNTIF(MATRIX2!M488:O488,\">0\"))))))","v":697803.72479999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X488*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P488*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:P488,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:P488,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F488,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M488:P488,\">0\")-1)<0,0,COUNTIF(MATRIX2!M488:P488,\">0\")))))))","v":750139.00416000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y488*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q488*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:Q488,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:Q488,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G488,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M488:Q488,\">0\")-1)<0,0,COUNTIF(MATRIX2!M488:Q488,\">0\"))))))","v":806399.42947199999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z488*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R488*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:R488,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:R488,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H488,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M488:R488,\">0\")-1)<0,0,COUNTIF(MATRIX2!M488:R488,\">0\"))))))","v":866879.38668240001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA488*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S488*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:S488,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M488:S488,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I488,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M488:S488,\">0\")-1)<0,0,COUNTIF(MATRIX2!M488:S488,\">0\"))))))","v":931895.34068357991},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4730758.6349179801}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":760},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,4,FALSE)","v":171.88308720930232},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,7,FALSE)","v":5160},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,10,FALSE)","v":886916.73},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,11,FALSE)","v":10643000.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5201280},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D489=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D489,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-38518915.079342462},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V489*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N489* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:N489,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:N489,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D489,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M489:N489,\">0\")-1)<0,0,COUNTIF(MATRIX2!M489:N489,\">0\"))))))","v":12878030.919600002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W489*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O489*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:O489,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:O489,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E489,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M489:O489,\">0\")-1)<0,0,COUNTIF(MATRIX2!M489:O489,\">0\"))))))","v":9108661.9703370444},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X489*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P489*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:P489,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:P489,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F489,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M489:P489,\">0\")-1)<0,0,COUNTIF(MATRIX2!M489:P489,\">0\")))))))","v":6020346.3667200003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y489*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q489*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:Q489,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:Q489,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G489,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M489:Q489,\">0\")-1)<0,0,COUNTIF(MATRIX2!M489:Q489,\">0\"))))))","v":6471872.3442239994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z489*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R489*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:R489,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:R489,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H489,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M489:R489,\">0\")-1)<0,0,COUNTIF(MATRIX2!M489:R489,\">0\"))))))","v":6957262.7700407999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA489*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S489*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:S489,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M489:S489,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I489,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M489:S489,\">0\")-1)<0,0,COUNTIF(MATRIX2!M489:S489,\">0\"))))))","v":7479057.4777938602},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":48915231.848715708}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":763},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,4,FALSE)","v":129.88874999999999},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,7,FALSE)","v":960},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,10,FALSE)","v":124693.2},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,11,FALSE)","v":1496318.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":967680},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D490=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D490,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5415442.7572602732},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V490*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N490* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:N490,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:N490,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D490,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M490:N490,\">0\")-1)<0,0,COUNTIF(MATRIX2!M490:N490,\">0\"))))))","v":1745305.7817600002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W490*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O490*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:O490,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:O490,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E490,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M490:O490,\">0\")-1)<0,0,COUNTIF(MATRIX2!M490:O490,\">0\"))))))","v":1884930.2443008001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X490*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P490*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:P490,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:P490,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F490,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M490:P490,\">0\")-1)<0,0,COUNTIF(MATRIX2!M490:P490,\">0\")))))))","v":2035724.6638448643},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y490*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q490*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:Q490,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:Q490,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G490,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M490:Q490,\">0\")-1)<0,0,COUNTIF(MATRIX2!M490:Q490,\">0\"))))))","v":2198582.6369524533},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z490*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R490*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:R490,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:R490,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H490,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M490:R490,\">0\")-1)<0,0,COUNTIF(MATRIX2!M490:R490,\">0\"))))))","v":2374469.24790865},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA490*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S490*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:S490,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M490:S490,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I490,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M490:S490,\">0\")-1)<0,0,COUNTIF(MATRIX2!M490:S490,\">0\"))))))","v":2564426.7877413421},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":12803439.362508109}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":765},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,4,FALSE)","v":276.47404533333332},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,7,FALSE)","v":15000},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,10,FALSE)","v":4147110.68},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,11,FALSE)","v":49765328.159999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":15120000},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-05-01"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D491=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D491,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-180109584.92975339},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V491*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N491* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:N491,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:N491,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D491,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M491:N491,\">0\")-1)<0,0,COUNTIF(MATRIX2!M491:N491,\">0\"))))))","v":38560103.536799997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W491*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O491*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:O491,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:O491,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E491,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M491:O491,\">0\")-1)<0,0,COUNTIF(MATRIX2!M491:O491,\">0\"))))))","v":18171972},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X491*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P491*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:P491,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:P491,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F491,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M491:P491,\">0\")-1)<0,0,COUNTIF(MATRIX2!M491:P491,\">0\")))))))","v":19534869.899999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y491*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q491*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:Q491,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:Q491,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G491,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M491:Q491,\">0\")-1)<0,0,COUNTIF(MATRIX2!M491:Q491,\">0\"))))))","v":20999985.142499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z491*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R491*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:R491,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:R491,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H491,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M491:R491,\">0\")-1)<0,0,COUNTIF(MATRIX2!M491:R491,\">0\"))))))","v":22574984.028187498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA491*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S491*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:S491,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M491:S491,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I491,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M491:S491,\">0\")-1)<0,0,COUNTIF(MATRIX2!M491:S491,\">0\"))))))","v":24268107.830301557},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":144110022.43778905}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":766},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,4,FALSE)","v":93.011173333333332},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,7,FALSE)","v":375},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,10,FALSE)","v":34879.19},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,11,FALSE)","v":418550.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":378000},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-12-01"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-11-30"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D492=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D492,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1514807.9996712329},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V492*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N492* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:N492,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:N492,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D492,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M492:N492,\">0\")-1)<0,0,COUNTIF(MATRIX2!M492:N492,\">0\"))))))","v":455400.52329600003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W492*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O492*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:O492,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:O492,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E492,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M492:O492,\">0\")-1)<0,0,COUNTIF(MATRIX2!M492:O492,\">0\"))))))","v":454299.3},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X492*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P492*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:P492,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:P492,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F492,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M492:P492,\">0\")-1)<0,0,COUNTIF(MATRIX2!M492:P492,\">0\")))))))","v":488371.74749999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y492*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q492*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:Q492,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:Q492,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G492,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M492:Q492,\">0\")-1)<0,0,COUNTIF(MATRIX2!M492:Q492,\">0\"))))))","v":524999.6285625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z492*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R492*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:R492,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:R492,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H492,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M492:R492,\">0\")-1)<0,0,COUNTIF(MATRIX2!M492:R492,\">0\"))))))","v":564374.60070468741},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA492*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S492*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:S492,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M492:S492,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I492,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M492:S492,\">0\")-1)<0,0,COUNTIF(MATRIX2!M492:S492,\">0\"))))))","v":606702.6957575389},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3094148.4958207263}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":767},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,4,FALSE)","v":130.46547042008032},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,7,FALSE)","v":7412.63},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,10,FALSE)","v":967092.26},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,11,FALSE)","v":11605107.119999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":7471931.040000001},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-04-30"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D493=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D493,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-42000949.330191776},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V493*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N493* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:N493,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:N493,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D493,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M493:N493,\">0\")-1)<0,0,COUNTIF(MATRIX2!M493:N493,\">0\"))))))","v":13661822.229341999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W493*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O493*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:O493,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:O493,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E493,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M493:O493,\">0\")-1)<0,0,COUNTIF(MATRIX2!M493:O493,\">0\"))))))","v":14823077.118836069},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X493*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P493*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:P493,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:P493,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F493,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M493:P493,\">0\")-1)<0,0,COUNTIF(MATRIX2!M493:P493,\">0\")))))))","v":16083038.673937133},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y493*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q493*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:Q493,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:Q493,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G493,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M493:Q493,\">0\")-1)<0,0,COUNTIF(MATRIX2!M493:Q493,\">0\"))))))","v":17450096.961221788},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z493*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R493*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:R493,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:R493,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H493,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M493:R493,\">0\")-1)<0,0,COUNTIF(MATRIX2!M493:R493,\">0\"))))))","v":18933355.202925641},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA493*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S493*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:S493,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M493:S493,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I493,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M493:S493,\">0\")-1)<0,0,COUNTIF(MATRIX2!M493:S493,\">0\"))))))","v":20542690.395174321},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":101494080.58143695}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":768},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,4,FALSE)","v":175.5014248366013},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,7,FALSE)","v":765},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,10,FALSE)","v":134258.59},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,11,FALSE)","v":1611103.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":771120},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-11-01"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-09-30"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D494=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D494,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5830868.9552876716},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V494*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N494* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:N494,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:N494,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D494,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M494:N494,\">0\")-1)<0,0,COUNTIF(MATRIX2!M494:N494,\">0\"))))))","v":1949434.7268000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W494*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O494*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:O494,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:O494,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E494,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M494:O494,\">0\")-1)<0,0,COUNTIF(MATRIX2!M494:O494,\">0\"))))))","v":2144378.1994800009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X494*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P494*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:P494,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:P494,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F494,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M494:P494,\">0\")-1)<0,0,COUNTIF(MATRIX2!M494:P494,\">0\")))))))","v":2358816.0194280008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y494*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q494*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:Q494,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:Q494,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G494,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M494:Q494,\">0\")-1)<0,0,COUNTIF(MATRIX2!M494:Q494,\">0\"))))))","v":2594697.6213708012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z494*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R494*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:R494,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:R494,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H494,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M494:R494,\">0\")-1)<0,0,COUNTIF(MATRIX2!M494:R494,\">0\"))))))","v":2854167.3835078813},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA494*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S494*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:S494,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M494:S494,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I494,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M494:S494,\">0\")-1)<0,0,COUNTIF(MATRIX2!M494:S494,\">0\"))))))","v":3139584.1218586699},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":15041078.072445353}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":769},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,4,FALSE)","v":167.64959465922138},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,7,FALSE)","v":2065.9160000000002},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,10,FALSE)","v":346349.98},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,11,FALSE)","v":4156199.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2082443.3280000002},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D495=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D495,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-15042027.076602738},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V495*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N495* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:N495,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:N495,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D495,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M495:N495,\">0\")-1)<0,0,COUNTIF(MATRIX2!M495:N495,\">0\"))))))","v":5029001.7096000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W495*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O495*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:O495,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:O495,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E495,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M495:O495,\">0\")-1)<0,0,COUNTIF(MATRIX2!M495:O495,\">0\"))))))","v":3589630.7864670595},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X495*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P495*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:P495,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:P495,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F495,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M495:P495,\">0\")-1)<0,0,COUNTIF(MATRIX2!M495:P495,\">0\")))))))","v":2410374.008633472},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y495*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q495*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:Q495,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:Q495,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G495,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M495:Q495,\">0\")-1)<0,0,COUNTIF(MATRIX2!M495:Q495,\">0\"))))))","v":2591152.0592809827},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z495*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R495*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:R495,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:R495,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H495,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M495:R495,\">0\")-1)<0,0,COUNTIF(MATRIX2!M495:R495,\">0\"))))))","v":2785488.4637270565},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA495*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S495*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:S495,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M495:S495,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I495,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M495:S495,\">0\")-1)<0,0,COUNTIF(MATRIX2!M495:S495,\">0\"))))))","v":2994400.0985065857},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":19400047.126215156}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":770},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,4,FALSE)","v":145.37857142857143},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,7,FALSE)","v":49},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,10,FALSE)","v":7123.55},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,11,FALSE)","v":85482.6},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":49392},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-03-31"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D496=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D496,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-309376.75232876715},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V496*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N496* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:N496,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:N496,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D496,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M496:N496,\">0\")-1)<0,0,COUNTIF(MATRIX2!M496:N496,\">0\"))))))","v":74732.411250000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W496*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O496*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:O496,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:O496,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E496,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M496:O496,\">0\")-1)<0,0,COUNTIF(MATRIX2!M496:O496,\">0\"))))))","v":59361.775199999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X496*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P496*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:P496,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:P496,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F496,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M496:P496,\">0\")-1)<0,0,COUNTIF(MATRIX2!M496:P496,\">0\")))))))","v":63813.908339999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y496*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q496*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:Q496,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:Q496,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G496,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M496:Q496,\">0\")-1)<0,0,COUNTIF(MATRIX2!M496:Q496,\">0\"))))))","v":68599.951465499995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z496*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R496*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:R496,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:R496,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H496,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M496:R496,\">0\")-1)<0,0,COUNTIF(MATRIX2!M496:R496,\">0\"))))))","v":73744.947825412499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA496*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S496*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:S496,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M496:S496,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I496,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M496:S496,\">0\")-1)<0,0,COUNTIF(MATRIX2!M496:S496,\">0\"))))))","v":79275.818912318427},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":419528.81299323094}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":771},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,4,FALSE)","v":142.9625541125541},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,7,FALSE)","v":1848},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,10,FALSE)","v":264194.8},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,11,FALSE)","v":3170337.6},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1862784},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-07-01"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-07-31"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D497=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D497,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-11474016.355068494},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V497*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N497* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:N497,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:N497,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D497,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M497:N497,\">0\")-1)<0,0,COUNTIF(MATRIX2!M497:N497,\">0\"))))))","v":3663721.389},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W497*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O497*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:O497,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:O497,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E497,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M497:O497,\">0\")-1)<0,0,COUNTIF(MATRIX2!M497:O497,\">0\"))))))","v":3938500.4931749995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X497*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P497*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:P497,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:P497,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F497,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M497:P497,\">0\")-1)<0,0,COUNTIF(MATRIX2!M497:P497,\">0\")))))))","v":4233888.0301631251},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y497*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q497*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:Q497,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:Q497,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G497,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M497:Q497,\">0\")-1)<0,0,COUNTIF(MATRIX2!M497:Q497,\">0\"))))))","v":4551429.6324253595},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z497*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R497*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:R497,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:R497,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H497,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M497:R497,\">0\")-1)<0,0,COUNTIF(MATRIX2!M497:R497,\">0\"))))))","v":4892786.8548572604},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA497*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S497*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:S497,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M497:S497,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I497,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M497:S497,\">0\")-1)<0,0,COUNTIF(MATRIX2!M497:S497,\">0\"))))))","v":5259745.8689715555},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":26540072.268592298}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":772},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,4,FALSE)","v":117.59078571428572},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,7,FALSE)","v":1400},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,10,FALSE)","v":164627.1},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,11,FALSE)","v":1975525.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1411200},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-12-31"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D498=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D498,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7149777.504657534},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V498*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N498* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:N498,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:N498,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D498,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M498:N498,\">0\")-1)<0,0,COUNTIF(MATRIX2!M498:N498,\">0\"))))))","v":2261778.8014799999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W498*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O498*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:O498,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:O498,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E498,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M498:O498,\">0\")-1)<0,0,COUNTIF(MATRIX2!M498:O498,\">0\"))))))","v":2420103.3175836001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X498*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P498*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:P498,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:P498,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F498,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M498:P498,\">0\")-1)<0,0,COUNTIF(MATRIX2!M498:P498,\">0\")))))))","v":2589510.549814452},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y498*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q498*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:Q498,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:Q498,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G498,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M498:Q498,\">0\")-1)<0,0,COUNTIF(MATRIX2!M498:Q498,\">0\"))))))","v":2770776.2883014637},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z498*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R498*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:R498,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:R498,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H498,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M498:R498,\">0\")-1)<0,0,COUNTIF(MATRIX2!M498:R498,\">0\"))))))","v":2964730.6284825662},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA498*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S498*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:S498,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M498:S498,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I498,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M498:S498,\">0\")-1)<0,0,COUNTIF(MATRIX2!M498:S498,\">0\"))))))","v":3172261.7724763458},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":16179161.358138427}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":773},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,4,FALSE)","v":111.84938679245283},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,7,FALSE)","v":2120},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,10,FALSE)","v":237120.7},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,11,FALSE)","v":2845448.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2136960},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-11-30"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D499=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D499,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-10298184.48328767},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V499*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N499* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:N499,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:N499,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D499,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M499:N499,\">0\")-1)<0,0,COUNTIF(MATRIX2!M499:N499,\">0\"))))))","v":2854026.1468799999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W499*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O499*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:O499,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:O499,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E499,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M499:O499,\">0\")-1)<0,0,COUNTIF(MATRIX2!M499:O499,\">0\"))))))","v":2568305.3759999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X499*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P499*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:P499,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:P499,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F499,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M499:P499,\">0\")-1)<0,0,COUNTIF(MATRIX2!M499:P499,\">0\")))))))","v":2760928.2791999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y499*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q499*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:Q499,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:Q499,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G499,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M499:Q499,\">0\")-1)<0,0,COUNTIF(MATRIX2!M499:Q499,\">0\"))))))","v":2967997.9001399996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z499*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R499*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:R499,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:R499,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H499,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M499:R499,\">0\")-1)<0,0,COUNTIF(MATRIX2!M499:R499,\">0\"))))))","v":3190597.7426504996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA499*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S499*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:S499,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M499:S499,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I499,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M499:S499,\">0\")-1)<0,0,COUNTIF(MATRIX2!M499:S499,\">0\"))))))","v":3429892.5733492868},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":17771748.018219784}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":775},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,4,FALSE)","v":148.5240115942029},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,7,FALSE)","v":3450},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,10,FALSE)","v":512407.84},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,11,FALSE)","v":6148894.0800000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3477600},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-05-01"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-04-30"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D500=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D500,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-22253942.684054796},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V500*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N500* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:N500,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:N500,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D500,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M500:N500,\">0\")-1)<0,0,COUNTIF(MATRIX2!M500:N500,\">0\"))))))","v":7105815.7211999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W500*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O500*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:O500,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:O500,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E500,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M500:O500,\">0\")-1)<0,0,COUNTIF(MATRIX2!M500:O500,\">0\"))))))","v":7638751.9002899993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X500*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P500*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:P500,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:P500,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F500,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M500:P500,\">0\")-1)<0,0,COUNTIF(MATRIX2!M500:P500,\">0\")))))))","v":8211658.2928117495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y500*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q500*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:Q500,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:Q500,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G500,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M500:Q500,\">0\")-1)<0,0,COUNTIF(MATRIX2!M500:Q500,\">0\"))))))","v":8827532.6647726297},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z500*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R500*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:R500,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:R500,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H500,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M500:R500,\">0\")-1)<0,0,COUNTIF(MATRIX2!M500:R500,\">0\"))))))","v":9489597.6146305762},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA500*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S500*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:S500,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M500:S500,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I500,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M500:S500,\">0\")-1)<0,0,COUNTIF(MATRIX2!M500:S500,\">0\"))))))","v":10201317.43572787},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":51474673.62943282}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":776},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,4,FALSE)","v":208.32355251141553},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,7,FALSE)","v":2190},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,10,FALSE)","v":456228.58},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,11,FALSE)","v":5474742.96},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2207520},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D501=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D501,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19814069.726465754},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V501*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N501* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:N501,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:N501,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D501,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M501:N501,\">0\")-1)<0,0,COUNTIF(MATRIX2!M501:N501,\">0\"))))))","v":6624438.9816000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W501*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O501*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:O501,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:O501,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E501,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M501:O501,\">0\")-1)<0,0,COUNTIF(MATRIX2!M501:O501,\">0\"))))))","v":3177278.5117943017},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X501*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P501*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:P501,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:P501,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F501,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M501:P501,\">0\")-1)<0,0,COUNTIF(MATRIX2!M501:P501,\">0\")))))))","v":2555147.0044800001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y501*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q501*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:Q501,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:Q501,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G501,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M501:Q501,\">0\")-1)<0,0,COUNTIF(MATRIX2!M501:Q501,\">0\"))))))","v":2746783.0298159998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z501*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R501*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:R501,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:R501,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H501,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M501:R501,\">0\")-1)<0,0,COUNTIF(MATRIX2!M501:R501,\">0\"))))))","v":2952791.7570521999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA501*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S501*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:S501,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M501:S501,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I501,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M501:S501,\">0\")-1)<0,0,COUNTIF(MATRIX2!M501:S501,\">0\"))))))","v":3174251.1388311149},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":21230690.423573621}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":780},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,4,FALSE)","v":128.32142146115081},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,7,FALSE)","v":2345.6990000000001},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,10,FALSE)","v":301003.43},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,11,FALSE)","v":3612041.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2364464.5920000002},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-06-01"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-05-31"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D502=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D502,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13072620.198246576},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V502*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N502* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:N502,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:N502,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D502,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M502:N502,\">0\")-1)<0,0,COUNTIF(MATRIX2!M502:N502,\">0\"))))))","v":3467468.7580260001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W502*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O502*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:O502,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:O502,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E502,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M502:O502,\">0\")-1)<0,0,COUNTIF(MATRIX2!M502:O502,\">0\"))))))","v":2841731.7698952002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X502*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P502*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:P502,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:P502,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F502,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M502:P502,\">0\")-1)<0,0,COUNTIF(MATRIX2!M502:P502,\">0\")))))))","v":3054861.6526373401},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y502*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q502*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:Q502,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:Q502,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G502,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M502:Q502,\">0\")-1)<0,0,COUNTIF(MATRIX2!M502:Q502,\">0\"))))))","v":3283976.2765851407},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z502*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R502*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:R502,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:R502,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H502,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M502:R502,\">0\")-1)<0,0,COUNTIF(MATRIX2!M502:R502,\">0\"))))))","v":3530274.4973290265},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA502*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S502*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:S502,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M502:S502,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I502,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M502:S502,\">0\")-1)<0,0,COUNTIF(MATRIX2!M502:S502,\">0\"))))))","v":3795045.0846287026},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":19973358.039101411}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":781},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,4,FALSE)","v":53.106918290043289},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,7,FALSE)","v":11088},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,10,FALSE)","v":588849.51},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,11,FALSE)","v":7066194.1200000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":11176704},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-09-01"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-07-31"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D503=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D503,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-25573814.883616436},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V503*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N503* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:N503,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:N503,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D503,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M503:N503,\">0\")-1)<0,0,COUNTIF(MATRIX2!M503:N503,\">0\"))))))","v":7919083.7502840003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W503*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O503*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:O503,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:O503,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E503,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M503:O503,\">0\")-1)<0,0,COUNTIF(MATRIX2!M503:O503,\">0\"))))))","v":8165870.5799249997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X503*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P503*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:P503,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:P503,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F503,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M503:P503,\">0\")-1)<0,0,COUNTIF(MATRIX2!M503:P503,\">0\")))))))","v":8778310.8734193742},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y503*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q503*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:Q503,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:Q503,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G503,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M503:Q503,\">0\")-1)<0,0,COUNTIF(MATRIX2!M503:Q503,\">0\"))))))","v":9436684.1889258269},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z503*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R503*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:R503,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:R503,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H503,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M503:R503,\">0\")-1)<0,0,COUNTIF(MATRIX2!M503:R503,\">0\"))))))","v":10144435.503095265},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA503*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S503*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:S503,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M503:S503,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I503,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M503:S503,\">0\")-1)<0,0,COUNTIF(MATRIX2!M503:S503,\">0\"))))))","v":10905268.165827408},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":55349653.061476871}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":783},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,4,FALSE)","v":181.24524174246051},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,7,FALSE)","v":2089},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,10,FALSE)","v":378621.31},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,11,FALSE)","v":4543455.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2105712},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-09-01"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-08-31"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D504=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D504,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-16443575.359232875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V504*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N504* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:N504,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:N504,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D504,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M504:N504,\">0\")-1)<0,0,COUNTIF(MATRIX2!M504:N504,\">0\"))))))","v":3925883.7186000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W504*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O504*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:O504,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:O504,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E504,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M504:O504,\">0\")-1)<0,0,COUNTIF(MATRIX2!M504:O504,\">0\"))))))","v":2530749.9671999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X504*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P504*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:P504,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:P504,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F504,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M504:P504,\">0\")-1)<0,0,COUNTIF(MATRIX2!M504:P504,\">0\")))))))","v":2720556.2147399997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y504*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q504*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:Q504,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:Q504,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G504,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M504:Q504,\">0\")-1)<0,0,COUNTIF(MATRIX2!M504:Q504,\">0\"))))))","v":2924597.9308454995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z504*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R504*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:R504,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:R504,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H504,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M504:R504,\">0\")-1)<0,0,COUNTIF(MATRIX2!M504:R504,\">0\"))))))","v":3143942.775658912},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA504*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S504*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:S504,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M504:S504,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I504,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M504:S504,\">0\")-1)<0,0,COUNTIF(MATRIX2!M504:S504,\">0\"))))))","v":3379738.4838333302},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":18625469.090877742}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":784},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,4,FALSE)","v":210.36258541089566},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,7,FALSE)","v":1083},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,10,FALSE)","v":227822.68},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,11,FALSE)","v":2733872.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1091664},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-07-01"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-06-30"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D505=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D505,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-9894370.2009863015},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V505*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N505* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:N505,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:N505,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D505,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M505:N505,\">0\")-1)<0,0,COUNTIF(MATRIX2!M505:N505,\">0\"))))))","v":2264232.8328},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W505*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O505*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:O505,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:O505,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E505,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M505:O505,\">0\")-1)<0,0,COUNTIF(MATRIX2!M505:O505,\">0\"))))))","v":1312016.3784},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X505*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P505*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:P505,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:P505,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F505,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M505:P505,\">0\")-1)<0,0,COUNTIF(MATRIX2!M505:P505,\">0\")))))))","v":1410417.6067799998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y505*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q505*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:Q505,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:Q505,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G505,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M505:Q505,\">0\")-1)<0,0,COUNTIF(MATRIX2!M505:Q505,\">0\"))))))","v":1516198.9272884999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z505*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R505*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:R505,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:R505,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H505,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M505:R505,\">0\")-1)<0,0,COUNTIF(MATRIX2!M505:R505,\">0\"))))))","v":1629913.8468351373},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA505*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S505*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:S505,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M505:S505,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I505,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M505:S505,\">0\")-1)<0,0,COUNTIF(MATRIX2!M505:S505,\">0\"))))))","v":1752157.3853477726},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9884936.9774514101}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":786},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,4,FALSE)","v":116.74837630448128},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,7,FALSE)","v":6516},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,10,FALSE)","v":760732.42},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,11,FALSE)","v":9128789.0399999991},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":6568128},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-11-30"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D506=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D506,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-33038713.210520543},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V506*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N506* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:N506,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:N506,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D506,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M506:N506,\">0\")-1)<0,0,COUNTIF(MATRIX2!M506:N506,\">0\"))))))","v":10746638.677613998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W506*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O506*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:O506,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:O506,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E506,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M506:O506,\">0\")-1)<0,0,COUNTIF(MATRIX2!M506:O506,\">0\"))))))","v":11660102.965211188},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X506*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P506*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:P506,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:P506,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F506,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M506:P506,\">0\")-1)<0,0,COUNTIF(MATRIX2!M506:P506,\">0\")))))))","v":12651211.717254138},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y506*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q506*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:Q506,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:Q506,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G506,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M506:Q506,\">0\")-1)<0,0,COUNTIF(MATRIX2!M506:Q506,\">0\"))))))","v":13726564.71322074},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z506*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R506*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:R506,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:R506,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H506,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M506:R506,\">0\")-1)<0,0,COUNTIF(MATRIX2!M506:R506,\">0\"))))))","v":14893322.713844502},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA506*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S506*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:S506,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M506:S506,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I506,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M506:S506,\">0\")-1)<0,0,COUNTIF(MATRIX2!M506:S506,\">0\"))))))","v":16159255.144521287},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":79837095.931665853}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":787},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,4,FALSE)","v":127.81679284525791},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,7,FALSE)","v":2404},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,10,FALSE)","v":307271.57},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,11,FALSE)","v":3687258.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2423232},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D507=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D507,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13344846.377095889},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V507*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N507* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:N507,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:N507,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D507,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M507:N507,\">0\")-1)<0,0,COUNTIF(MATRIX2!M507:N507,\">0\"))))))","v":4340733.2879189998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W507*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O507*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:O507,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:O507,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E507,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M507:O507,\">0\")-1)<0,0,COUNTIF(MATRIX2!M507:O507,\">0\"))))))","v":4709695.6173921153},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X507*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P507*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:P507,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:P507,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F507,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M507:P507,\">0\")-1)<0,0,COUNTIF(MATRIX2!M507:P507,\">0\")))))))","v":5110019.7448704438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y507*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q507*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:Q507,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:Q507,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G507,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M507:Q507,\">0\")-1)<0,0,COUNTIF(MATRIX2!M507:Q507,\">0\"))))))","v":5544371.4231844312},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z507*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R507*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:R507,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:R507,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H507,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M507:R507,\">0\")-1)<0,0,COUNTIF(MATRIX2!M507:R507,\">0\"))))))","v":6015642.994155108},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA507*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S507*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:S507,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M507:S507,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I507,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M507:S507,\">0\")-1)<0,0,COUNTIF(MATRIX2!M507:S507,\">0\"))))))","v":6526972.6486582933},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":32247435.716179393}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":788},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,4,FALSE)","v":147.79338498212158},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,7,FALSE)","v":2517},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,10,FALSE)","v":371995.95},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,11,FALSE)","v":4463951.4000000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2537136},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-11-30"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D508=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D508,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-16155835.066849316},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V508*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N508* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:N508,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:N508,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D508,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M508:N508,\">0\")-1)<0,0,COUNTIF(MATRIX2!M508:N508,\">0\"))))))","v":5206752.9129600013},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W508*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O508*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:O508,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:O508,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E508,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M508:O508,\">0\")-1)<0,0,COUNTIF(MATRIX2!M508:O508,\">0\"))))))","v":5623293.1459968016},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X508*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P508*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:P508,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:P508,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F508,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M508:P508,\">0\")-1)<0,0,COUNTIF(MATRIX2!M508:P508,\">0\")))))))","v":6073156.5976765463},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y508*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q508*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:Q508,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:Q508,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G508,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M508:Q508,\">0\")-1)<0,0,COUNTIF(MATRIX2!M508:Q508,\">0\"))))))","v":6559009.1254906692},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z508*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R508*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:R508,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:R508,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H508,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M508:R508,\">0\")-1)<0,0,COUNTIF(MATRIX2!M508:R508,\">0\"))))))","v":7083729.8555299239},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA508*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S508*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:S508,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M508:S508,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I508,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M508:S508,\">0\")-1)<0,0,COUNTIF(MATRIX2!M508:S508,\">0\"))))))","v":7650428.2439723182},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":38196369.881626256}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":789},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,4,FALSE)","v":136.49349180327869},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,7,FALSE)","v":1220},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,10,FALSE)","v":166522.06},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,11,FALSE)","v":1998264.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1229760},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-03-31"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D509=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D509,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7232075.8770410959},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V509*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N509* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:N509,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:N509,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D509,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M509:N509,\">0\")-1)<0,0,COUNTIF(MATRIX2!M509:N509,\">0\"))))))","v":2352407.1850020001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W509*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O509*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:O509,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:O509,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E509,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M509:O509,\">0\")-1)<0,0,COUNTIF(MATRIX2!M509:O509,\">0\"))))))","v":2552361.7957271701},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X509*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P509*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:P509,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:P509,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F509,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M509:P509,\">0\")-1)<0,0,COUNTIF(MATRIX2!M509:P509,\">0\")))))))","v":2769312.548363979},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y509*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q509*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:Q509,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:Q509,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G509,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M509:Q509,\">0\")-1)<0,0,COUNTIF(MATRIX2!M509:Q509,\">0\"))))))","v":3004704.1149749174},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z509*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R509*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:R509,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:R509,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H509,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M509:R509,\">0\")-1)<0,0,COUNTIF(MATRIX2!M509:R509,\">0\"))))))","v":3260103.9647477851},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA509*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S509*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:S509,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M509:S509,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I509,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M509:S509,\">0\")-1)<0,0,COUNTIF(MATRIX2!M509:S509,\">0\"))))))","v":3537212.8017513473},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":17476102.410567198}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":790},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,4,FALSE)","v":183.76470489604293},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,7,FALSE)","v":2982},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,10,FALSE)","v":547986.35},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,11,FALSE)","v":6575836.2000000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3005856},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-04-01"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D510=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D510,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-23799122.247123286},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V510*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N510* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:N510,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:N510,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D510,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M510:N510,\">0\")-1)<0,0,COUNTIF(MATRIX2!M510:N510,\">0\"))))))","v":4903112.2470821925},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W510*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O510*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:O510,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:O510,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E510,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M510:O510,\">0\")-1)<0,0,COUNTIF(MATRIX2!M510:O510,\">0\"))))))","v":3612588.0335999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X510*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P510*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:P510,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:P510,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F510,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M510:P510,\">0\")-1)<0,0,COUNTIF(MATRIX2!M510:P510,\">0\")))))))","v":3883532.1361199999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y510*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q510*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:Q510,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:Q510,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G510,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M510:Q510,\">0\")-1)<0,0,COUNTIF(MATRIX2!M510:Q510,\">0\"))))))","v":4174797.046329},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z510*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R510*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:R510,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:R510,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H510,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M510:R510,\">0\")-1)<0,0,COUNTIF(MATRIX2!M510:R510,\">0\"))))))","v":4487906.8248036746},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA510*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S510*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:S510,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M510:S510,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I510,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M510:S510,\">0\")-1)<0,0,COUNTIF(MATRIX2!M510:S510,\">0\"))))))","v":4824499.8366639502},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":25886436.124598812}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":791},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,4,FALSE)","v":204.14477777777779},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,7,FALSE)","v":2250},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,10,FALSE)","v":459325.75},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,11,FALSE)","v":5511909},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2268000},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-03-01"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D511=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D511,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19948580.243835617},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V511*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N511* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:N511,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:N511,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D511,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M511:N511,\">0\")-1)<0,0,COUNTIF(MATRIX2!M511:N511,\">0\"))))))","v":4602516.9450000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W511*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O511*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:O511,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:O511,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E511,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M511:O511,\">0\")-1)<0,0,COUNTIF(MATRIX2!M511:O511,\">0\"))))))","v":2725795.8},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X511*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P511*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:P511,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:P511,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F511,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M511:P511,\">0\")-1)<0,0,COUNTIF(MATRIX2!M511:P511,\">0\")))))))","v":2930230.4849999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y511*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q511*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:Q511,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:Q511,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G511,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M511:Q511,\">0\")-1)<0,0,COUNTIF(MATRIX2!M511:Q511,\">0\"))))))","v":3149997.7713749995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z511*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R511*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:R511,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:R511,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H511,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M511:R511,\">0\")-1)<0,0,COUNTIF(MATRIX2!M511:R511,\">0\"))))))","v":3386247.604228125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA511*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S511*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:S511,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M511:S511,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I511,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M511:S511,\">0\")-1)<0,0,COUNTIF(MATRIX2!M511:S511,\">0\"))))))","v":3640216.1745452336},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":20435004.780148357}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":792},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,4,FALSE)","v":106.99236666666667},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,10,FALSE)","v":32097.71},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,11,FALSE)","v":385172.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":302400},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-02-01"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-12-31"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D512=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D512,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1394007.9422465754},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V512*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N512* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:N512,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:N512,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D512,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M512:N512,\">0\")-1)<0,0,COUNTIF(MATRIX2!M512:N512,\">0\"))))))","v":393674.21366400004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W512*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O512*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:O512,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:O512,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E512,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M512:O512,\">0\")-1)<0,0,COUNTIF(MATRIX2!M512:O512,\">0\"))))))","v":363439.43999999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X512*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P512*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:P512,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:P512,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F512,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M512:P512,\">0\")-1)<0,0,COUNTIF(MATRIX2!M512:P512,\">0\")))))))","v":390697.39799999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y512*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q512*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:Q512,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:Q512,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G512,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M512:Q512,\">0\")-1)<0,0,COUNTIF(MATRIX2!M512:Q512,\">0\"))))))","v":419999.70284999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z512*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R512*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:R512,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:R512,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H512,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M512:R512,\">0\")-1)<0,0,COUNTIF(MATRIX2!M512:R512,\">0\"))))))","v":451499.68056374998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA512*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S512*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:S512,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M512:S512,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I512,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M512:S512,\">0\")-1)<0,0,COUNTIF(MATRIX2!M512:S512,\">0\"))))))","v":485362.15660603117},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2504672.5916837812}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":793},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,4,FALSE)","v":92.067572113363056},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,7,FALSE)","v":237.82},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,10,FALSE)","v":21895.51},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,11,FALSE)","v":262746.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":239722.56},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-07-30"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D513=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D513,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-950924.99868493143},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V513*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N513* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:N513,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:N513,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D513,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M513:N513,\">0\")-1)<0,0,COUNTIF(MATRIX2!M513:N513,\">0\"))))))","v":306467.07436800003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W513*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O513*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:O513,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:O513,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E513,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M513:O513,\">0\")-1)<0,0,COUNTIF(MATRIX2!M513:O513,\">0\"))))))","v":330984.44031744002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X513*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P513*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:P513,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:P513,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F513,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M513:P513,\">0\")-1)<0,0,COUNTIF(MATRIX2!M513:P513,\">0\")))))))","v":357463.19554283528},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y513*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q513*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:Q513,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:Q513,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G513,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M513:Q513,\">0\")-1)<0,0,COUNTIF(MATRIX2!M513:Q513,\">0\"))))))","v":386060.25118626212},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z513*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R513*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:R513,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:R513,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H513,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M513:R513,\">0\")-1)<0,0,COUNTIF(MATRIX2!M513:R513,\">0\"))))))","v":416945.07128116314},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA513*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S513*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:S513,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M513:S513,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I513,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M513:S513,\">0\")-1)<0,0,COUNTIF(MATRIX2!M513:S513,\">0\"))))))","v":450300.67698365619},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2248220.7096793568}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":795},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,4,FALSE)","v":242.32073529411764},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,7,FALSE)","v":680},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,10,FALSE)","v":164778.1},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,11,FALSE)","v":1977337.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":685440},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-06-01"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D514=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D514,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7156335.4553424651},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V514*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N514* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:N514,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:N514,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D514,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M514:N514,\">0\")-1)<0,0,COUNTIF(MATRIX2!M514:N514,\">0\"))))))","v":1708659.354131507},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W514*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O514*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:O514,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:O514,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E514,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M514:O514,\">0\")-1)<0,0,COUNTIF(MATRIX2!M514:O514,\">0\"))))))","v":823796.0639999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X514*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P514*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:P514,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:P514,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F514,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M514:P514,\">0\")-1)<0,0,COUNTIF(MATRIX2!M514:P514,\">0\")))))))","v":885580.76879999985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y514*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q514*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:Q514,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:Q514,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G514,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M514:Q514,\">0\")-1)<0,0,COUNTIF(MATRIX2!M514:Q514,\">0\"))))))","v":951999.32645999989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z514*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R514*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:R514,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:R514,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H514,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M514:R514,\">0\")-1)<0,0,COUNTIF(MATRIX2!M514:R514,\">0\"))))))","v":1023399.2759444999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA514*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S514*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:S514,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M514:S514,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I514,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M514:S514,\">0\")-1)<0,0,COUNTIF(MATRIX2!M514:S514,\">0\"))))))","v":1100154.2216403373},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6493589.0109763443}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":796},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,4,FALSE)","v":167.65831515151515},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,7,FALSE)","v":1650},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,10,FALSE)","v":276636.21999999997},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,11,FALSE)","v":3319634.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1663200},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-04-01"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D515=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D515,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-12014348.929972602},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V515*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N515* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:N515,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:N515,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D515,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M515:N515,\">0\")-1)<0,0,COUNTIF(MATRIX2!M515:N515,\">0\"))))))","v":2748974.5789512331},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W515*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O515*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:O515,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:O515,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E515,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M515:O515,\">0\")-1)<0,0,COUNTIF(MATRIX2!M515:O515,\">0\"))))))","v":1998916.92},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X515*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P515*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:P515,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:P515,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F515,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M515:P515,\">0\")-1)<0,0,COUNTIF(MATRIX2!M515:P515,\">0\")))))))","v":2148835.6889999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y515*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q515*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:Q515,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:Q515,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G515,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M515:Q515,\">0\")-1)<0,0,COUNTIF(MATRIX2!M515:Q515,\">0\"))))))","v":2309998.365675},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z515*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R515*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:R515,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:R515,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H515,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M515:R515,\">0\")-1)<0,0,COUNTIF(MATRIX2!M515:R515,\">0\"))))))","v":2483248.243100625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA515*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S515*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:S515,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M515:S515,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I515,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M515:S515,\">0\")-1)<0,0,COUNTIF(MATRIX2!M515:S515,\">0\"))))))","v":2669491.8613331714},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14359465.658060029}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":798},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,4,FALSE)","v":126.53972755850506},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,7,FALSE)","v":5726},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,10,FALSE)","v":724566.48},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,11,FALSE)","v":8694797.7599999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5771808},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-06-30"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D516=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D516,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-31468021.482082192},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V516*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N516* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:N516,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:N516,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D516,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M516:N516,\">0\")-1)<0,0,COUNTIF(MATRIX2!M516:N516,\">0\"))))))","v":10141612.107264001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W516*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O516*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:O516,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:O516,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E516,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M516:O516,\">0\")-1)<0,0,COUNTIF(MATRIX2!M516:O516,\">0\"))))))","v":10952941.07584512},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X516*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P516*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:P516,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:P516,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F516,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M516:P516,\">0\")-1)<0,0,COUNTIF(MATRIX2!M516:P516,\">0\")))))))","v":11829176.361912731},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y516*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q516*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:Q516,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:Q516,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G516,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M516:Q516,\">0\")-1)<0,0,COUNTIF(MATRIX2!M516:Q516,\">0\"))))))","v":12775510.470865751},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z516*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R516*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:R516,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:R516,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H516,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M516:R516,\">0\")-1)<0,0,COUNTIF(MATRIX2!M516:R516,\">0\"))))))","v":13797551.308535011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA516*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S516*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:S516,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M516:S516,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I516,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M516:S516,\">0\")-1)<0,0,COUNTIF(MATRIX2!M516:S516,\">0\"))))))","v":14901355.413217815},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":74398146.737640426}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":799},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,4,FALSE)","v":131.73089999999999},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,10,FALSE)","v":658654.5},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,11,FALSE)","v":7903854},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5632800},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-08-30"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D517=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D517,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-28605455.161643837},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V517*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N517* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:N517,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:N517,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D517,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M517:N517,\">0\")-1)<0,0,COUNTIF(MATRIX2!M517:N517,\">0\"))))))","v":9390568.937400002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W517*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O517*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:O517,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:O517,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E517,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M517:O517,\">0\")-1)<0,0,COUNTIF(MATRIX2!M517:O517,\">0\"))))))","v":10235720.141766002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X517*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P517*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:P517,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:P517,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F517,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M517:P517,\">0\")-1)<0,0,COUNTIF(MATRIX2!M517:P517,\">0\")))))))","v":11156934.954524942},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y517*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q517*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:Q517,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:Q517,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G517,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M517:Q517,\">0\")-1)<0,0,COUNTIF(MATRIX2!M517:Q517,\">0\"))))))","v":12161059.100432189},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z517*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R517*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:R517,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:R517,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H517,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M517:R517,\">0\")-1)<0,0,COUNTIF(MATRIX2!M517:R517,\">0\"))))))","v":13255554.419471087},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA517*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S517*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:S517,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M517:S517,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I517,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M517:S517,\">0\")-1)<0,0,COUNTIF(MATRIX2!M517:S517,\">0\"))))))","v":14448554.317223484},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":70648391.870817706}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":800},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,4,FALSE)","v":38.456447746883988},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,7,FALSE)","v":8344},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,10,FALSE)","v":320880.59999999998},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,11,FALSE)","v":3850567.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":8010240},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D518=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D518,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-13935888.414246576},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V518*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N518* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:N518,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:N518,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D518,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M518:N518,\">0\")-1)<0,0,COUNTIF(MATRIX2!M518:N518,\">0\"))))))","v":4355916.1668029595},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W518*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O518*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:O518,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:O518,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E518,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M518:O518,\">0\")-1)<0,0,COUNTIF(MATRIX2!M518:O518,\">0\"))))))","v":4449811.7204999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X518*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P518*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:P518,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:P518,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F518,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M518:P518,\">0\")-1)<0,0,COUNTIF(MATRIX2!M518:P518,\">0\")))))))","v":4783547.5995374992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y518*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q518*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:Q518,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:Q518,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G518,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M518:Q518,\">0\")-1)<0,0,COUNTIF(MATRIX2!M518:Q518,\">0\"))))))","v":5142313.6695028124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z518*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R518*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:R518,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:R518,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H518,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M518:R518,\">0\")-1)<0,0,COUNTIF(MATRIX2!M518:R518,\">0\"))))))","v":5527987.1947155232},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA518*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S518*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:S518,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M518:S518,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I518,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M518:S518,\">0\")-1)<0,0,COUNTIF(MATRIX2!M518:S518,\">0\"))))))","v":5942586.2343191868},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":30202162.58537798}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":801},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,4,FALSE)","v":119.1},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,10,FALSE)","v":595500},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,11,FALSE)","v":7146000},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5632800},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-11-30"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D519=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D519,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-25862646.575342465},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V519*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N519* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:N519,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:N519,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D519,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M519:N519,\">0\")-1)<0,0,COUNTIF(MATRIX2!M519:N519,\">0\"))))))","v":8490162.6000000015},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W519*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O519*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:O519,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:O519,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E519,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M519:O519,\">0\")-1)<0,0,COUNTIF(MATRIX2!M519:O519,\">0\"))))))","v":9254277.2340000011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X519*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P519*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:P519,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:P519,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F519,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M519:P519,\">0\")-1)<0,0,COUNTIF(MATRIX2!M519:P519,\">0\")))))))","v":10087162.185060002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y519*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q519*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:Q519,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:Q519,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G519,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M519:Q519,\">0\")-1)<0,0,COUNTIF(MATRIX2!M519:Q519,\">0\"))))))","v":10995006.781715404},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z519*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R519*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:R519,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:R519,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H519,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M519:R519,\">0\")-1)<0,0,COUNTIF(MATRIX2!M519:R519,\">0\"))))))","v":11984557.392069791},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA519*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S519*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:S519,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M519:S519,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I519,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M519:S519,\">0\")-1)<0,0,COUNTIF(MATRIX2!M519:S519,\">0\"))))))","v":13063167.557356071},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":63874333.75020127}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":802},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,4,FALSE)","v":82.470210815765356},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,7,FALSE)","v":4364},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,10,FALSE)","v":359900},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,11,FALSE)","v":4318800},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4189440},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D520=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D520,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-15630506.301369863},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V520*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N520* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:N520,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:N520,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D520,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M520:N520,\">0\")-1)<0,0,COUNTIF(MATRIX2!M520:N520,\">0\"))))))","v":5131166.28},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W520*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O520*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:O520,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:O520,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E520,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M520:O520,\">0\")-1)<0,0,COUNTIF(MATRIX2!M520:O520,\">0\"))))))","v":5592971.2452000007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X520*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P520*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:P520,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:P520,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F520,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M520:P520,\">0\")-1)<0,0,COUNTIF(MATRIX2!M520:P520,\">0\")))))))","v":6096338.6572680008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y520*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q520*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:Q520,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:Q520,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G520,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M520:Q520,\">0\")-1)<0,0,COUNTIF(MATRIX2!M520:Q520,\">0\"))))))","v":6645009.1364221219},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z520*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R520*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:R520,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:R520,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H520,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M520:R520,\">0\")-1)<0,0,COUNTIF(MATRIX2!M520:R520,\">0\"))))))","v":7243059.9587001139},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA520*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S520*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:S520,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M520:S520,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I520,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M520:S520,\">0\")-1)<0,0,COUNTIF(MATRIX2!M520:S520,\">0\"))))))","v":7894935.354983123},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":38603480.632573359}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":803},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,4,FALSE)","v":153.55808793456032},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,5,FALSE)","v":133.13},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,7,FALSE)","v":2934},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,10,FALSE)","v":450539.43},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,11,FALSE)","v":5406473.1600000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4687241.04},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D521=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D521,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19566989.162630137},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V521*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N521* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:N521,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:N521,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D521,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M521:N521,\">0\")-1)<0,0,COUNTIF(MATRIX2!M521:N521,\">0\"))))))","v":6541832.5236000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W521*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O521*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:O521,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:O521,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E521,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M521:O521,\">0\")-1)<0,0,COUNTIF(MATRIX2!M521:O521,\">0\"))))))","v":5927122.489586046},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X521*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P521*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:P521,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:P521,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F521,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M521:P521,\">0\")-1)<0,0,COUNTIF(MATRIX2!M521:P521,\">0\")))))))","v":5425359.6355329603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y521*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q521*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:Q521,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:Q521,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G521,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M521:Q521,\">0\")-1)<0,0,COUNTIF(MATRIX2!M521:Q521,\">0\"))))))","v":5832261.6081979321},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z521*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R521*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:R521,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:R521,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H521,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M521:R521,\">0\")-1)<0,0,COUNTIF(MATRIX2!M521:R521,\">0\"))))))","v":6269681.2288127765},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA521*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S521*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:S521,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M521:S521,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I521,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M521:S521,\">0\")-1)<0,0,COUNTIF(MATRIX2!M521:S521,\">0\"))))))","v":6739907.3209737353},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":36736164.806703448}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":804},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,4,FALSE)","v":88.66},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,10,FALSE)","v":443300},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,11,FALSE)","v":5319600},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4500000},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-05-31"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D522=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D522,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-19252579.726027396},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V522*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N522* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:N522,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:N522,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D522,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M522:N522,\">0\")-1)<0,0,COUNTIF(MATRIX2!M522:N522,\">0\"))))))","v":6436716.0000000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W522*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O522*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:O522,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:O522,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E522,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M522:O522,\">0\")-1)<0,0,COUNTIF(MATRIX2!M522:O522,\">0\"))))))","v":7080387.6000000024},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X522*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P522*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:P522,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:P522,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F522,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M522:P522,\">0\")-1)<0,0,COUNTIF(MATRIX2!M522:P522,\">0\")))))))","v":7788426.3600000022},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y522*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q522*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:Q522,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:Q522,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G522,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M522:Q522,\">0\")-1)<0,0,COUNTIF(MATRIX2!M522:Q522,\">0\"))))))","v":8567268.9960000031},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z522*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R522*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:R522,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:R522,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H522,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M522:R522,\">0\")-1)<0,0,COUNTIF(MATRIX2!M522:R522,\">0\"))))))","v":9423995.8956000041},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA522*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S522*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:S522,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M522:S522,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I522,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M522:S522,\">0\")-1)<0,0,COUNTIF(MATRIX2!M522:S522,\">0\"))))))","v":10366395.485160006},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":49663190.336760022}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":805},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,4,FALSE)","v":69.678387650085767},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,7,FALSE)","v":5830},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,10,FALSE)","v":406225},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,11,FALSE)","v":4874700},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5596800},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D523=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D523,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-17642407.397260275},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V523*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N523* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:N523,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:N523,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D523,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M523:N523,\">0\")-1)<0,0,COUNTIF(MATRIX2!M523:N523,\">0\"))))))","v":5898387.0000000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W523*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O523*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:O523,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:O523,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E523,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M523:O523,\">0\")-1)<0,0,COUNTIF(MATRIX2!M523:O523,\">0\"))))))","v":6483097.2484931527},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X523*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P523*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:P523,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:P523,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F523,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M523:P523,\">0\")-1)<0,0,COUNTIF(MATRIX2!M523:P523,\">0\")))))))","v":5633325.1874999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y523*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q523*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:Q523,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:Q523,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G523,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M523:Q523,\">0\")-1)<0,0,COUNTIF(MATRIX2!M523:Q523,\">0\"))))))","v":6055824.5765624996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z523*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R523*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:R523,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:R523,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H523,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M523:R523,\">0\")-1)<0,0,COUNTIF(MATRIX2!M523:R523,\">0\"))))))","v":6510011.4198046867},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA523*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S523*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:S523,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M523:S523,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I523,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M523:S523,\">0\")-1)<0,0,COUNTIF(MATRIX2!M523:S523,\">0\"))))))","v":6998262.2762900386},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":37578907.708650373}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":806},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,4,FALSE)","v":139.65600000000001},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,10,FALSE)","v":698280},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,11,FALSE)","v":8379360},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4800000},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-09-30"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D524=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D524,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-30326396.05479452},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V524*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N524* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:N524,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:N524,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D524,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M524:N524,\">0\")-1)<0,0,COUNTIF(MATRIX2!M524:N524,\">0\"))))))","v":9955517.6160000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W524*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O524*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:O524,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:O524,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E524,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M524:O524,\">0\")-1)<0,0,COUNTIF(MATRIX2!M524:O524,\">0\"))))))","v":10851514.201440001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X524*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P524*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:P524,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:P524,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F524,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M524:P524,\">0\")-1)<0,0,COUNTIF(MATRIX2!M524:P524,\">0\")))))))","v":11828150.479569603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y524*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q524*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:Q524,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:Q524,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G524,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M524:Q524,\">0\")-1)<0,0,COUNTIF(MATRIX2!M524:Q524,\">0\"))))))","v":12892684.022730868},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z524*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R524*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:R524,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:R524,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H524,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M524:R524,\">0\")-1)<0,0,COUNTIF(MATRIX2!M524:R524,\">0\"))))))","v":14053025.584776647},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA524*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S524*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:S524,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M524:S524,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I524,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M524:S524,\">0\")-1)<0,0,COUNTIF(MATRIX2!M524:S524,\">0\"))))))","v":15317797.887406545},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":74898689.791923672}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":807},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,4,FALSE)","v":81.657520578697927},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,7,FALSE)","v":4009},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,10,FALSE)","v":327365},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,11,FALSE)","v":3928380},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3848640},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-03-01"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D525=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D525,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-14217506.794520548},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V525*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N525* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:N525,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:N525,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D525,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M525:N525,\">0\")-1)<0,0,COUNTIF(MATRIX2!M525:N525,\">0\"))))))","v":4582062.432},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W525*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O525*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:O525,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:O525,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E525,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M525:O525,\">0\")-1)<0,0,COUNTIF(MATRIX2!M525:O525,\">0\"))))))","v":4742486.8838242199},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X525*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P525*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:P525,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:P525,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F525,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M525:P525,\">0\")-1)<0,0,COUNTIF(MATRIX2!M525:P525,\">0\")))))))","v":4454700.7353599994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y525*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q525*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:Q525,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:Q525,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G525,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M525:Q525,\">0\")-1)<0,0,COUNTIF(MATRIX2!M525:Q525,\">0\"))))))","v":4788803.2905119993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z525*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R525*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:R525,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:R525,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H525,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M525:R525,\">0\")-1)<0,0,COUNTIF(MATRIX2!M525:R525,\">0\"))))))","v":5147963.5373003995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA525*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S525*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:S525,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M525:S525,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I525,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M525:S525,\">0\")-1)<0,0,COUNTIF(MATRIX2!M525:S525,\">0\"))))))","v":5534060.8025979297},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":29250077.681594547}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":808},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,4,FALSE)","v":100.68},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,7,FALSE)","v":6000},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,10,FALSE)","v":604080},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,11,FALSE)","v":7248960},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":7920000},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-01"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D526=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D526,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-26235277.15068493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V526*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N526* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:N526,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:N526,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D526,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M526:N526,\">0\")-1)<0,0,COUNTIF(MATRIX2!M526:N526,\">0\"))))))","v":8771241.6000000015},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W526*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O526*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:O526,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:O526,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E526,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M526:O526,\">0\")-1)<0,0,COUNTIF(MATRIX2!M526:O526,\">0\"))))))","v":9648365.7600000035},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X526*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P526*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:P526,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:P526,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F526,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M526:P526,\">0\")-1)<0,0,COUNTIF(MATRIX2!M526:P526,\">0\")))))))","v":8252423.6027178084},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y526*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q526*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:Q526,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:Q526,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G526,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M526:Q526,\">0\")-1)<0,0,COUNTIF(MATRIX2!M526:Q526,\">0\"))))))","v":8377079.3999999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z526*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R526*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:R526,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:R526,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H526,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M526:R526,\">0\")-1)<0,0,COUNTIF(MATRIX2!M526:R526,\">0\"))))))","v":9005360.3549999986},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA526*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S526*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:S526,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M526:S526,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I526,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M526:S526,\">0\")-1)<0,0,COUNTIF(MATRIX2!M526:S526,\">0\"))))))","v":9680762.3816249985},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":53735233.099342808}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":810},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,4,FALSE)","v":83.191626598929517},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,7,FALSE)","v":22046},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,10,FALSE)","v":1834042.6},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,11,FALSE)","v":22008511.199999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":20471033.759999998},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D527=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D527,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-79652721.356712326},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V527*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N527* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:N527,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:N527,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D527,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M527:N527,\">0\")-1)<0,0,COUNTIF(MATRIX2!M527:N527,\">0\"))))))","v":22881487.411065862},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W527*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O527*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:O527,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:O527,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E527,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M527:O527,\">0\")-1)<0,0,COUNTIF(MATRIX2!M527:O527,\">0\"))))))","v":24603111.924455997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X527*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P527*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:P527,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:P527,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F527,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M527:P527,\">0\")-1)<0,0,COUNTIF(MATRIX2!M527:P527,\">0\")))))))","v":26448345.318790194},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y527*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q527*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:Q527,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:Q527,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G527,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M527:Q527,\">0\")-1)<0,0,COUNTIF(MATRIX2!M527:Q527,\">0\"))))))","v":28431971.217699461},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z527*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R527*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:R527,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:R527,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H527,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M527:R527,\">0\")-1)<0,0,COUNTIF(MATRIX2!M527:R527,\">0\"))))))","v":30564369.059026919},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA527*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S527*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:S527,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M527:S527,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I527,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M527:S527,\">0\")-1)<0,0,COUNTIF(MATRIX2!M527:S527,\">0\"))))))","v":32856696.738453936},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":165785981.66949236}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":819},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,4,FALSE)","v":122.66592592592593},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,7,FALSE)","v":81},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,10,FALSE)","v":9935.94},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,11,FALSE)","v":119231.28},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":77760},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D528=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D528,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-431519.23528767121},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V528*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N528* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:N528,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:N528,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D528,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M528:N528,\">0\")-1)<0,0,COUNTIF(MATRIX2!M528:N528,\">0\"))))))","v":141658.68376800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W528*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O528*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:O528,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:O528,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E528,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M528:O528,\">0\")-1)<0,0,COUNTIF(MATRIX2!M528:O528,\">0\"))))))","v":154407.96530712003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X528*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P528*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:P528,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:P528,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F528,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M528:P528,\">0\")-1)<0,0,COUNTIF(MATRIX2!M528:P528,\">0\")))))))","v":168304.68218476084},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y528*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q528*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:Q528,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:Q528,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G528,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M528:Q528,\">0\")-1)<0,0,COUNTIF(MATRIX2!M528:Q528,\">0\"))))))","v":183452.10358138932},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z528*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R528*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:R528,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:R528,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H528,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M528:R528,\">0\")-1)<0,0,COUNTIF(MATRIX2!M528:R528,\">0\"))))))","v":199962.79290371438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA528*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S528*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:S528,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M528:S528,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I528,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M528:S528,\">0\")-1)<0,0,COUNTIF(MATRIX2!M528:S528,\">0\"))))))","v":217959.44426504866},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1065745.6720100332}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":820},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,4,FALSE)","v":64.807213114754092},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,7,FALSE)","v":183},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,10,FALSE)","v":11859.72},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,11,FALSE)","v":142316.64000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":206160.48},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D529=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D529,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-515069.26421917812},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V529*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N529* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:N529,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:N529,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D529,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M529:N529,\">0\")-1)<0,0,COUNTIF(MATRIX2!M529:N529,\">0\"))))))","v":157025.4156617425},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W529*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O529*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:O529,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:O529,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E529,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M529:O529,\">0\")-1)<0,0,COUNTIF(MATRIX2!M529:O529,\">0\"))))))","v":164464.66709999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X529*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P529*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:P529,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:P529,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F529,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M529:P529,\">0\")-1)<0,0,COUNTIF(MATRIX2!M529:P529,\">0\")))))))","v":176799.51713249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y529*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q529*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:Q529,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:Q529,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G529,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M529:Q529,\">0\")-1)<0,0,COUNTIF(MATRIX2!M529:Q529,\">0\"))))))","v":190059.4809174375},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z529*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R529*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:R529,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:R529,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H529,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M529:R529,\">0\")-1)<0,0,COUNTIF(MATRIX2!M529:R529,\">0\"))))))","v":204313.94198624531},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA529*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S529*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:S529,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M529:S529,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I529,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M529:S529,\">0\")-1)<0,0,COUNTIF(MATRIX2!M529:S529,\">0\"))))))","v":219637.48763521368},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1112300.510433139}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":821},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,4,FALSE)","v":135.81619047619046},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,7,FALSE)","v":168},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,10,FALSE)","v":22817.119999999999},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,11,FALSE)","v":273805.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":189262.08000000002},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D530=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D530,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-990950.64723287674},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V530*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N530* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:N530,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:N530,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D530,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M530:N530,\">0\")-1)<0,0,COUNTIF(MATRIX2!M530:N530,\">0\"))))))","v":240101.20067533152},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W530*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O530*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:O530,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:O530,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E530,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M530:O530,\">0\")-1)<0,0,COUNTIF(MATRIX2!M530:O530,\">0\"))))))","v":227464.63084800003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X530*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P530*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:P530,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:P530,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F530,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M530:P530,\">0\")-1)<0,0,COUNTIF(MATRIX2!M530:P530,\">0\")))))))","v":244524.47816160001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y530*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q530*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:Q530,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:Q530,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G530,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M530:Q530,\">0\")-1)<0,0,COUNTIF(MATRIX2!M530:Q530,\">0\"))))))","v":262863.81402372004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z530*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R530*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:R530,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:R530,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H530,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M530:R530,\">0\")-1)<0,0,COUNTIF(MATRIX2!M530:R530,\">0\"))))))","v":282578.60007549904},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA530*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S530*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:S530,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M530:S530,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I530,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M530:S530,\">0\")-1)<0,0,COUNTIF(MATRIX2!M530:S530,\">0\"))))))","v":303771.99508116144},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1561304.7188653119}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":822},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,4,FALSE)","v":189.79774834437086},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,7,FALSE)","v":755},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,10,FALSE)","v":143297.29999999999},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,11,FALSE)","v":1719567.6},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":792750},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D531=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D531,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6223421.3687671237},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V531*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N531* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:N531,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:N531,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D531,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M531:N531,\">0\")-1)<0,0,COUNTIF(MATRIX2!M531:N531,\">0\"))))))","v":1176267.7179417536},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W531*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O531*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:O531,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:O531,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E531,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M531:O531,\">0\")-1)<0,0,COUNTIF(MATRIX2!M531:O531,\">0\"))))))","v":952766.58749999991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X531*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P531*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:P531,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:P531,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F531,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M531:P531,\">0\")-1)<0,0,COUNTIF(MATRIX2!M531:P531,\">0\")))))))","v":1024224.0815624999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y531*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q531*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:Q531,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:Q531,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G531,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M531:Q531,\">0\")-1)<0,0,COUNTIF(MATRIX2!M531:Q531,\">0\"))))))","v":1101040.8876796875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z531*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R531*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:R531,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:R531,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H531,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M531:R531,\">0\")-1)<0,0,COUNTIF(MATRIX2!M531:R531,\">0\"))))))","v":1183618.954255664},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA531*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S531*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:S531,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M531:S531,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I531,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M531:S531,\">0\")-1)<0,0,COUNTIF(MATRIX2!M531:S531,\">0\"))))))","v":1272390.3758248386},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6710308.6047644438}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":823},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,4,FALSE)","v":44.521875000000001},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,7,FALSE)","v":176},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,10,FALSE)","v":7835.85},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,11,FALSE)","v":94030.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":168960},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D532=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D532,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-340312.03890410956},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V532*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N532* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:N532,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:N532,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D532,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M532:N532,\">0\")-1)<0,0,COUNTIF(MATRIX2!M532:N532,\">0\"))))))","v":103748.45302528766},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W532*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O532*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:O532,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:O532,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E532,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M532:O532,\">0\")-1)<0,0,COUNTIF(MATRIX2!M532:O532,\">0\"))))))","v":108663.64987499999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X532*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P532*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:P532,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:P532,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F532,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M532:P532,\">0\")-1)<0,0,COUNTIF(MATRIX2!M532:P532,\">0\")))))))","v":116813.42361562498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y532*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q532*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:Q532,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:Q532,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G532,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M532:Q532,\">0\")-1)<0,0,COUNTIF(MATRIX2!M532:Q532,\">0\"))))))","v":125574.43038679686},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z532*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R532*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:R532,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:R532,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H532,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M532:R532,\">0\")-1)<0,0,COUNTIF(MATRIX2!M532:R532,\">0\"))))))","v":134992.51266580663},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA532*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S532*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:S532,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M532:S532,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I532,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M532:S532,\">0\")-1)<0,0,COUNTIF(MATRIX2!M532:S532,\">0\"))))))","v":145116.95111574209},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":734909.42068425822}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":824},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,4,FALSE)","v":159.16535433070865},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,7,FALSE)","v":254},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,10,FALSE)","v":40428},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,11,FALSE)","v":485136},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":243840},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D533=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D533,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1755793.5780821918},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V533*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N533* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:N533,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:N533,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D533,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M533:N533,\">0\")-1)<0,0,COUNTIF(MATRIX2!M533:N533,\">0\"))))))","v":346126.3534290411},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W533*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O533*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:O533,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:O533,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E533,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M533:O533,\">0\")-1)<0,0,COUNTIF(MATRIX2!M533:O533,\">0\"))))))","v":293059.10399999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X533*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P533*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:P533,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:P533,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F533,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M533:P533,\">0\")-1)<0,0,COUNTIF(MATRIX2!M533:P533,\">0\")))))))","v":315038.53679999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y533*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q533*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:Q533,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:Q533,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G533,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M533:Q533,\">0\")-1)<0,0,COUNTIF(MATRIX2!M533:Q533,\">0\"))))))","v":338666.42705999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z533*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R533*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:R533,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:R533,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H533,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M533:R533,\">0\")-1)<0,0,COUNTIF(MATRIX2!M533:R533,\">0\"))))))","v":364066.40908949997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA533*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S533*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:S533,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M533:S533,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I533,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M533:S533,\">0\")-1)<0,0,COUNTIF(MATRIX2!M533:S533,\">0\"))))))","v":391371.38977121242},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2048328.2201497531}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":829},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,4,FALSE)","v":44.705111111111108},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,7,FALSE)","v":90},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,10,FALSE)","v":4023.46},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,11,FALSE)","v":48281.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":86400},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D534=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D534,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-174739.41895890411},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V534*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N534* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:N534,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:N534,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D534,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M534:N534,\">0\")-1)<0,0,COUNTIF(MATRIX2!M534:N534,\">0\"))))))","v":56838.212381999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W534*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O534*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:O534,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:O534,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E534,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M534:O534,\">0\")-1)<0,0,COUNTIF(MATRIX2!M534:O534,\">0\"))))))","v":59167.547361530422},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X534*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P534*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:P534,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:P534,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F534,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M534:P534,\">0\")-1)<0,0,COUNTIF(MATRIX2!M534:P534,\">0\")))))))","v":55795.331549999988},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y534*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q534*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:Q534,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:Q534,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G534,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M534:Q534,\">0\")-1)<0,0,COUNTIF(MATRIX2!M534:Q534,\">0\"))))))","v":59979.98141624999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z534*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R534*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:R534,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:R534,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H534,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M534:R534,\">0\")-1)<0,0,COUNTIF(MATRIX2!M534:R534,\">0\"))))))","v":64478.480022468742},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA534*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S534*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:S534,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M534:S534,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I534,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M534:S534,\">0\")-1)<0,0,COUNTIF(MATRIX2!M534:S534,\">0\"))))))","v":69314.366024153889},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":365573.91875640303}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":835},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,4,FALSE)","v":123.83235274943773},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,7,FALSE)","v":6135.8},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,10,FALSE)","v":759810.55},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,11,FALSE)","v":9117726.5999999996},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":6442590},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-11-01"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D535=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D535,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-32998676.270136982},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V535*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N535* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:N535,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:N535,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D535,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M535:N535,\">0\")-1)<0,0,COUNTIF(MATRIX2!M535:N535,\">0\"))))))","v":10438885.18434},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W535*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O535*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:O535,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:O535,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E535,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M535:O535,\">0\")-1)<0,0,COUNTIF(MATRIX2!M535:O535,\">0\"))))))","v":11169607.1472438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X535*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P535*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:P535,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:P535,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F535,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M535:P535,\">0\")-1)<0,0,COUNTIF(MATRIX2!M535:P535,\">0\")))))))","v":11951479.647550866},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y535*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q535*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:Q535,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:Q535,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G535,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M535:Q535,\">0\")-1)<0,0,COUNTIF(MATRIX2!M535:Q535,\">0\"))))))","v":7415663.8372887438},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z535*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R535*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:R535,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:R535,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H535,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M535:R535,\">0\")-1)<0,0,COUNTIF(MATRIX2!M535:R535,\">0\"))))))","v":7445237.1285082558},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA535*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S535*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:S535,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M535:S535,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I535,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M535:S535,\">0\")-1)<0,0,COUNTIF(MATRIX2!M535:S535,\">0\"))))))","v":8003629.9131463747},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":56424502.85807804}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":837},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,4,FALSE)","v":114.87089149945224},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,7,FALSE)","v":22555.37},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,10,FALSE)","v":2590955.46},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,11,FALSE)","v":31091465.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":20944014.367199995},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D536=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D536,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-112525550.55320548},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V536*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N536* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:N536,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:N536,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D536,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M536:N536,\">0\")-1)<0,0,COUNTIF(MATRIX2!M536:N536,\">0\"))))))","v":24517272.156350683},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W536*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O536*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:O536,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:O536,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E536,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M536:O536,\">0\")-1)<0,0,COUNTIF(MATRIX2!M536:O536,\">0\"))))))","v":25171563.667219311},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X536*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P536*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:P536,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:P536,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F536,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M536:P536,\">0\")-1)<0,0,COUNTIF(MATRIX2!M536:P536,\">0\")))))))","v":27059430.942260757},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y536*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q536*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:Q536,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:Q536,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G536,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M536:Q536,\">0\")-1)<0,0,COUNTIF(MATRIX2!M536:Q536,\">0\"))))))","v":29088888.262930315},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z536*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R536*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:R536,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:R536,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H536,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M536:R536,\">0\")-1)<0,0,COUNTIF(MATRIX2!M536:R536,\">0\"))))))","v":31270554.882650089},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA536*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S536*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:S536,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M536:S536,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I536,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M536:S536,\">0\")-1)<0,0,COUNTIF(MATRIX2!M536:S536,\">0\"))))))","v":33615846.498848841},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":170723556.41026002}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":838},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,4,FALSE)","v":95.76},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,7,FALSE)","v":18349},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,9,FALSE)","v":8.2500000000000004E-2},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,10,FALSE)","v":1757100.24},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,11,FALSE)","v":21085202.879999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":17038147.439999998},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D537=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D537,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-76311104.121863008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V537*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N537* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:N537,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:N537,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D537,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M537:N537,\">0\")-1)<0,0,COUNTIF(MATRIX2!M537:N537,\">0\"))))))","v":24707772.517301999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W537*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O537*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:O537,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:O537,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E537,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M537:O537,\">0\")-1)<0,0,COUNTIF(MATRIX2!M537:O537,\">0\"))))))","v":26746163.749979414},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X537*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P537*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:P537,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:P537,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F537,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M537:P537,\">0\")-1)<0,0,COUNTIF(MATRIX2!M537:P537,\">0\")))))))","v":28952722.25935271},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y537*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q537*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:Q537,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:Q537,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G537,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M537:Q537,\">0\")-1)<0,0,COUNTIF(MATRIX2!M537:Q537,\">0\"))))))","v":31341321.845749311},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z537*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R537*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:R537,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:R537,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H537,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M537:R537,\">0\")-1)<0,0,COUNTIF(MATRIX2!M537:R537,\">0\"))))))","v":19620488.732452866},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA537*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S537*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:S537,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M537:S537,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I537,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M537:S537,\">0\")-1)<0,0,COUNTIF(MATRIX2!M537:S537,\">0\"))))))","v":19689711.151576214},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":151058180.25641254}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":839},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,4,FALSE)","v":97.469999999999985},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,7,FALSE)","v":18349},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,10,FALSE)","v":1788477.03},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,11,FALSE)","v":21461724.359999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":17038147.439999998},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D538=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D538,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-77673802.409753427},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V538*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N538* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:N538,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:N538,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D538,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M538:N538,\">0\")-1)<0,0,COUNTIF(MATRIX2!M538:N538,\">0\"))))))","v":25265278.459700998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W538*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O538*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:O538,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:O538,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E538,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M538:O538,\">0\")-1)<0,0,COUNTIF(MATRIX2!M538:O538,\">0\"))))))","v":27412827.128775585},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X538*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P538*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:P538,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:P538,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F538,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M538:P538,\">0\")-1)<0,0,COUNTIF(MATRIX2!M538:P538,\">0\")))))))","v":29742917.434721503},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y538*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q538*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:Q538,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:Q538,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G538,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M538:Q538,\">0\")-1)<0,0,COUNTIF(MATRIX2!M538:Q538,\">0\"))))))","v":32271065.416672833},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z538*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R538*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:R538,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:R538,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H538,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M538:R538,\">0\")-1)<0,0,COUNTIF(MATRIX2!M538:R538,\">0\"))))))","v":19711330.691114578},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA538*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S538*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:S538,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M538:S538,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I538,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M538:S538,\">0\")-1)<0,0,COUNTIF(MATRIX2!M538:S538,\">0\"))))))","v":19689711.151576214},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":154093130.28256172}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":840},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,4,FALSE)","v":96.900000065474558},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,7,FALSE)","v":15273.11},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,10,FALSE)","v":1479964.36},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,11,FALSE)","v":17759572.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":14181999.021600001},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D539=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D539,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-64275054.889643833},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V539*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N539* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:N539,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:N539,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D539,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M539:N539,\">0\")-1)<0,0,COUNTIF(MATRIX2!M539:N539,\">0\"))))))","v":20714765.154048003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W539*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O539*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:O539,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:O539,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E539,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M539:O539,\">0\")-1)<0,0,COUNTIF(MATRIX2!M539:O539,\">0\"))))))","v":22371946.366371844},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X539*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P539*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:P539,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:P539,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F539,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M539:P539,\">0\")-1)<0,0,COUNTIF(MATRIX2!M539:P539,\">0\")))))))","v":24161702.075681593},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y539*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q539*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:Q539,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:Q539,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G539,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M539:Q539,\">0\")-1)<0,0,COUNTIF(MATRIX2!M539:Q539,\">0\"))))))","v":26094638.241736121},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z539*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R539*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:R539,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:R539,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H539,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M539:R539,\">0\")-1)<0,0,COUNTIF(MATRIX2!M539:R539,\">0\"))))))","v":16326650.62758505},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA539*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S539*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:S539,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M539:S539,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I539,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M539:S539,\">0\")-1)<0,0,COUNTIF(MATRIX2!M539:S539,\">0\"))))))","v":16389074.297577536},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":126058776.76300016}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":842},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,4,FALSE)","v":271.72322474116385},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,7,FALSE)","v":11204},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,10,FALSE)","v":3044387.01},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,11,FALSE)","v":36532644.119999997},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":10403586.239999998},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-01-04"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D540=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D540,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-132218144.88361642},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V540*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N540* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:N540,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:N540,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D540,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M540:N540,\">0\")-1)<0,0,COUNTIF(MATRIX2!M540:N540,\">0\"))))))","v":43404434.478972003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W540*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O540*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:O540,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:O540,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E540,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M540:O540,\">0\")-1)<0,0,COUNTIF(MATRIX2!M540:O540,\">0\"))))))","v":47310833.582079485},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X540*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P540*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:P540,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:P540,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F540,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M540:P540,\">0\")-1)<0,0,COUNTIF(MATRIX2!M540:P540,\">0\")))))))","v":21197649.071968563},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y540*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q540*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:Q540,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:Q540,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G540,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M540:Q540,\">0\")-1)<0,0,COUNTIF(MATRIX2!M540:Q540,\">0\"))))))","v":12023413.79783831},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z540*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R540*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:R540,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:R540,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H540,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M540:R540,\">0\")-1)<0,0,COUNTIF(MATRIX2!M540:R540,\">0\"))))))","v":12925169.832676182},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA540*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S540*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:S540,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M540:S540,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I540,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M540:S540,\">0\")-1)<0,0,COUNTIF(MATRIX2!M540:S540,\">0\"))))))","v":13894557.570126895},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":150756058.33366144}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":843},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,4,FALSE)","v":105},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,7,FALSE)","v":31900},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,10,FALSE)","v":3349500},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,11,FALSE)","v":40194000},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":29621064},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-30"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D541=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D541,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-145469243.83561644},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V541*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N541* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:N541,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:N541,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D541,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M541:N541,\">0\")-1)<0,0,COUNTIF(MATRIX2!M541:N541,\">0\"))))))","v":47754491.400000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W541*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O541*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:O541,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:O541,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E541,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M541:O541,\">0\")-1)<0,0,COUNTIF(MATRIX2!M541:O541,\">0\"))))))","v":52052395.626000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X541*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P541*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:P541,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:P541,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F541,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M541:P541,\">0\")-1)<0,0,COUNTIF(MATRIX2!M541:P541,\">0\")))))))","v":48314604.263470434},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y541*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q541*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:Q541,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:Q541,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G541,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M541:Q541,\">0\")-1)<0,0,COUNTIF(MATRIX2!M541:Q541,\">0\"))))))","v":34233032.858893439},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z541*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R541*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:R541,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:R541,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H541,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M541:R541,\">0\")-1)<0,0,COUNTIF(MATRIX2!M541:R541,\">0\"))))))","v":36800510.323310442},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA541*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S541*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:S541,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M541:S541,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I541,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M541:S541,\">0\")-1)<0,0,COUNTIF(MATRIX2!M541:S541,\">0\"))))))","v":39560548.597558729},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":258715583.06923306}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":844},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,4,FALSE)","v":89.775000000000006},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,7,FALSE)","v":24000},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,10,FALSE)","v":2154600},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,11,FALSE)","v":25855200},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":22285440},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D542=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D542,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-93574573.150684923},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V542*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N542* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:N542,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:N542,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D542,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M542:N542,\">0\")-1)<0,0,COUNTIF(MATRIX2!M542:N542,\">0\"))))))","v":29325614.219999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W542*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O542*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:O542,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:O542,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E542,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M542:O542,\">0\")-1)<0,0,COUNTIF(MATRIX2!M542:O542,\">0\"))))))","v":31231779.144299991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X542*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P542*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:P542,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:P542,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F542,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M542:P542,\">0\")-1)<0,0,COUNTIF(MATRIX2!M542:P542,\">0\")))))))","v":33261844.788679488},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y542*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q542*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:Q542,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:Q542,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G542,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M542:Q542,\">0\")-1)<0,0,COUNTIF(MATRIX2!M542:Q542,\">0\"))))))","v":29658970.698653944},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z542*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R542*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:R542,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:R542,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H542,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M542:R542,\">0\")-1)<0,0,COUNTIF(MATRIX2!M542:R542,\">0\"))))))","v":25753677.529245693},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA542*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S542*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:S542,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M542:S542,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I542,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M542:S542,\">0\")-1)<0,0,COUNTIF(MATRIX2!M542:S542,\">0\"))))))","v":27685203.343939118},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":176917089.72481823}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":845},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,4,FALSE)","v":99.69},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,7,FALSE)","v":14642},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,10,FALSE)","v":1459660.98},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,11,FALSE)","v":17515931.760000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":13595975.52},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D543=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D543,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-63393276.314958908},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V543*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N543* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:N543,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:N543,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D543,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M543:N543,\">0\")-1)<0,0,COUNTIF(MATRIX2!M543:N543,\">0\"))))))","v":20430582.804864004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W543*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O543*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:O543,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:O543,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E543,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M543:O543,\">0\")-1)<0,0,COUNTIF(MATRIX2!M543:O543,\">0\"))))))","v":22065029.429253124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X543*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P543*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:P543,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:P543,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F543,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M543:P543,\">0\")-1)<0,0,COUNTIF(MATRIX2!M543:P543,\">0\")))))))","v":23830231.783593379},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y543*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q543*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:Q543,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:Q543,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G543,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M543:Q543,\">0\")-1)<0,0,COUNTIF(MATRIX2!M543:Q543,\">0\"))))))","v":23862848.23749014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z543*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R543*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:R543,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:R543,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H543,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M543:R543,\">0\")-1)<0,0,COUNTIF(MATRIX2!M543:R543,\">0\"))))))","v":15711889.432633977},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA543*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S543*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:S543,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M543:S543,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I543,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M543:S543,\">0\")-1)<0,0,COUNTIF(MATRIX2!M543:S543,\">0\"))))))","v":16890281.140081525},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":122790862.82791616}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":846},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,4,FALSE)","v":159.32594726234464},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,7,FALSE)","v":11908},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,10,FALSE)","v":1897253.38},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,11,FALSE)","v":22767040.559999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":11057292.479999999},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D544=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D544,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-82397974.191123277},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V544*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N544* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:N544,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:N544,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D544,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M544:N544,\">0\")-1)<0,0,COUNTIF(MATRIX2!M544:N544,\">0\"))))))","v":27548119.077600002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W544*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O544*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:O544,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:O544,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E544,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M544:O544,\">0\")-1)<0,0,COUNTIF(MATRIX2!M544:O544,\">0\"))))))","v":14904623.630475238},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X544*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P544*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:P544,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:P544,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F544,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M544:P544,\">0\")-1)<0,0,COUNTIF(MATRIX2!M544:P544,\">0\")))))))","v":12798528.555995518},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y544*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q544*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:Q544,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:Q544,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G544,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M544:Q544,\">0\")-1)<0,0,COUNTIF(MATRIX2!M544:Q544,\">0\"))))))","v":13758418.197695183},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z544*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R544*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:R544,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:R544,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H544,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M544:R544,\">0\")-1)<0,0,COUNTIF(MATRIX2!M544:R544,\">0\"))))))","v":14790299.562522322},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA544*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S544*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:S544,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M544:S544,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I544,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M544:S544,\">0\")-1)<0,0,COUNTIF(MATRIX2!M544:S544,\">0\"))))))","v":15899572.029711496},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":99699561.053999767}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":847},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,4,FALSE)","v":108.3},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,7,FALSE)","v":3750},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,10,FALSE)","v":406125},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,11,FALSE)","v":4873500},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3482100},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-07-01"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D545=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D545,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-17638064.383561645},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V545*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N545* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:N545,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:N545,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D545,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M545:N545,\">0\")-1)<0,0,COUNTIF(MATRIX2!M545:N545,\">0\"))))))","v":5790205.3500000006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W545*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O545*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:O545,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:O545,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E545,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M545:O545,\">0\")-1)<0,0,COUNTIF(MATRIX2!M545:O545,\">0\"))))))","v":5655010.9255458917},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X545*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P545*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:P545,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:P545,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F545,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M545:P545,\">0\")-1)<0,0,COUNTIF(MATRIX2!M545:P545,\">0\")))))))","v":4030440.2154000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y545*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q545*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:Q545,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:Q545,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G545,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M545:Q545,\">0\")-1)<0,0,COUNTIF(MATRIX2!M545:Q545,\">0\"))))))","v":4332723.2315549999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z545*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R545*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:R545,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:R545,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H545,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M545:R545,\">0\")-1)<0,0,COUNTIF(MATRIX2!M545:R545,\">0\"))))))","v":4657677.4739216249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA545*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S545*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:S545,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M545:S545,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I545,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M545:S545,\">0\")-1)<0,0,COUNTIF(MATRIX2!M545:S545,\">0\"))))))","v":5007003.284465747},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":29473060.480888262}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":848},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,4,FALSE)","v":125.2268851674641},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,7,FALSE)","v":10450},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,10,FALSE)","v":1308620.95},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,11,FALSE)","v":15703451.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":9703452},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D546=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D546,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-56833587.121643834},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V546*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N546* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:N546,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:N546,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D546,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M546:N546,\">0\")-1)<0,0,COUNTIF(MATRIX2!M546:N546,\">0\"))))))","v":18657270.608340003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W546*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O546*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:O546,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:O546,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E546,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M546:O546,\">0\")-1)<0,0,COUNTIF(MATRIX2!M546:O546,\">0\"))))))","v":17803337.276108876},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X546*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P546*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:P546,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:P546,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F546,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M546:P546,\">0\")-1)<0,0,COUNTIF(MATRIX2!M546:P546,\">0\")))))))","v":11231493.400247999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y546*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q546*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:Q546,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:Q546,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G546,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M546:Q546,\">0\")-1)<0,0,COUNTIF(MATRIX2!M546:Q546,\">0\"))))))","v":12073855.405266598},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z546*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R546*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:R546,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:R546,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H546,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M546:R546,\">0\")-1)<0,0,COUNTIF(MATRIX2!M546:R546,\">0\"))))))","v":12979394.560661593},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA546*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S546*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:S546,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M546:S546,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I546,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M546:S546,\">0\")-1)<0,0,COUNTIF(MATRIX2!M546:S546,\">0\"))))))","v":13952849.152711213},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":86698200.403336287}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":849},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,4,FALSE)","v":75.002446283687362},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,7,FALSE)","v":24527},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,10,FALSE)","v":1839585},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,11,FALSE)","v":22075020},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":22774791.119999997},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D547=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D547,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-79893428.547945201},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V547*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N547* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:N547,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:N547,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D547,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M547:N547,\">0\")-1)<0,0,COUNTIF(MATRIX2!M547:N547,\">0\"))))))","v":25748303.328000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W547*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O547*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:O547,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:O547,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E547,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M547:O547,\">0\")-1)<0,0,COUNTIF(MATRIX2!M547:O547,\">0\"))))))","v":27808167.594240002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X547*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P547*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:P547,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:P547,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F547,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M547:P547,\">0\")-1)<0,0,COUNTIF(MATRIX2!M547:P547,\">0\")))))))","v":30032821.001779206},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y547*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q547*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:Q547,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:Q547,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G547,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M547:Q547,\">0\")-1)<0,0,COUNTIF(MATRIX2!M547:Q547,\">0\"))))))","v":30968747.473186813},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z547*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R547*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:R547,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:R547,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H547,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M547:R547,\">0\")-1)<0,0,COUNTIF(MATRIX2!M547:R547,\">0\"))))))","v":25510444.987499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA547*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S547*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:S547,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M547:S547,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I547,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M547:S547,\">0\")-1)<0,0,COUNTIF(MATRIX2!M547:S547,\">0\"))))))","v":27423728.361562498},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":167492212.74626851}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":850},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,4,FALSE)","v":113.4632786885246},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,7,FALSE)","v":3477},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,10,FALSE)","v":394511.82},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,11,FALSE)","v":4734141.84},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":3228603.12},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-30"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D548=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D548,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-17133702.385315068},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V548*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N548* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:N548,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:N548,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D548,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M548:N548,\">0\")-1)<0,0,COUNTIF(MATRIX2!M548:N548,\">0\"))))))","v":5521903.0421760008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W548*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O548*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:O548,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:O548,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E548,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M548:O548,\">0\")-1)<0,0,COUNTIF(MATRIX2!M548:O548,\">0\"))))))","v":5963655.2855500802},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X548*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P548*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:P548,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:P548,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F548,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M548:P548,\">0\")-1)<0,0,COUNTIF(MATRIX2!M548:P548,\">0\")))))))","v":5435905.2769620875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y548*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q548*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:Q548,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:Q548,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G548,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M548:Q548,\">0\")-1)<0,0,COUNTIF(MATRIX2!M548:Q548,\">0\"))))))","v":3731293.2680367553},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z548*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R548*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:R548,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:R548,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H548,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M548:R548,\">0\")-1)<0,0,COUNTIF(MATRIX2!M548:R548,\">0\"))))))","v":4011140.2631395119},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA548*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S548*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:S548,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M548:S548,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I548,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M548:S548,\">0\")-1)<0,0,COUNTIF(MATRIX2!M548:S548,\">0\"))))))","v":4311975.7828749754},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":28975872.918739412}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":852},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,4,FALSE)","v":90.423076923076948},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,7,FALSE)","v":5200},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,10,FALSE)","v":470200},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,11,FALSE)","v":5642400},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4828512},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-11-01"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D549=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D549,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-20420850.410958905},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V549*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N549* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:N549,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:N549,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D549,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M549:N549,\">0\")-1)<0,0,COUNTIF(MATRIX2!M549:N549,\">0\"))))))","v":6827304.0000000009},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W549*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O549*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:O549,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:O549,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E549,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M549:O549,\">0\")-1)<0,0,COUNTIF(MATRIX2!M549:O549,\">0\"))))))","v":7510034.4000000022},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X549*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P549*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:P549,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:P549,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F549,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M549:P549,\">0\")-1)<0,0,COUNTIF(MATRIX2!M549:P549,\">0\")))))))","v":8261037.8400000026},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y549*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q549*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:Q549,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:Q549,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G549,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M549:Q549,\">0\")-1)<0,0,COUNTIF(MATRIX2!M549:Q549,\">0\"))))))","v":9087141.6240000036},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z549*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R549*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:R549,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:R549,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H549,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M549:R549,\">0\")-1)<0,0,COUNTIF(MATRIX2!M549:R549,\">0\"))))))","v":5605346.6929709259},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA549*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S549*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:S549,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M549:S549,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I549,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M549:S549,\">0\")-1)<0,0,COUNTIF(MATRIX2!M549:S549,\">0\"))))))","v":5579949.7513867961},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":42870814.308357731}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":853},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,4,FALSE)","v":182.8},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,7,FALSE)","v":4000},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,10,FALSE)","v":731200},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,11,FALSE)","v":8774400},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":4680000},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-11-01"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D550=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D550,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-31756116.16438356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V550*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N550* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:N550,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:N550,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D550,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M550:N550,\">0\")-1)<0,0,COUNTIF(MATRIX2!M550:N550,\">0\"))))))","v":10617024.000000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W550*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O550*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:O550,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:O550,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E550,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M550:O550,\">0\")-1)<0,0,COUNTIF(MATRIX2!M550:O550,\">0\"))))))","v":11678726.400000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X550*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P550*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:P550,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:P550,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F550,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M550:P550,\">0\")-1)<0,0,COUNTIF(MATRIX2!M550:P550,\">0\")))))))","v":12846599.040000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y550*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q550*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:Q550,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:Q550,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G550,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M550:Q550,\">0\")-1)<0,0,COUNTIF(MATRIX2!M550:Q550,\">0\"))))))","v":5018546.7888604933},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z550*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R550*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:R550,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:R550,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H550,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M550:R550,\">0\")-1)<0,0,COUNTIF(MATRIX2!M550:R550,\">0\"))))))","v":5408338.8453119993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA550*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S550*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:S550,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M550:S550,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I550,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M550:S550,\">0\")-1)<0,0,COUNTIF(MATRIX2!M550:S550,\">0\"))))))","v":5813964.2587103993},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":51383199.332882904}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":854},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,4,FALSE)","v":144.21385048031101},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,7,FALSE)","v":1025.98},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,10,FALSE)","v":147960.5263},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,11,FALSE)","v":1775526.3156000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":984940.79999999993},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-04-30"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D551=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D551,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6425945.9257742465},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V551*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N551* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:N551,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:N551,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D551,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M551:N551,\">0\")-1)<0,0,COUNTIF(MATRIX2!M551:N551,\">0\"))))))","v":1624775.3281380003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W551*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O551*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:O551,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:O551,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E551,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M551:O551,\">0\")-1)<0,0,COUNTIF(MATRIX2!M551:O551,\">0\"))))))","v":1183751.1004799998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X551*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P551*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:P551,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:P551,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F551,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M551:P551,\">0\")-1)<0,0,COUNTIF(MATRIX2!M551:P551,\">0\")))))))","v":1272532.4330159998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y551*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q551*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:Q551,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:Q551,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G551,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M551:Q551,\">0\")-1)<0,0,COUNTIF(MATRIX2!M551:Q551,\">0\"))))))","v":1367972.3654921998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z551*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R551*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:R551,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:R551,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H551,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M551:R551,\">0\")-1)<0,0,COUNTIF(MATRIX2!M551:R551,\">0\"))))))","v":1470570.2929041148},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA551*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S551*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:S551,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M551:S551,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I551,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M551:S551,\">0\")-1)<0,0,COUNTIF(MATRIX2!M551:S551,\">0\"))))))","v":1580863.0648719231},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":8500464.5849022381}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":856},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,4,FALSE)","v":142.14096287229702},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,7,FALSE)","v":1376},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,10,FALSE)","v":195585.96489999999},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,11,FALSE)","v":2347031.5787999998},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1320960},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D552=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D552,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-8494325.2482049298},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V552*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N552* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:N552,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:N552,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D552,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M552:N552,\">0\")-1)<0,0,COUNTIF(MATRIX2!M552:N552,\">0\"))))))","v":2839908.2103480003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W552*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O552*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:O552,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:O552,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E552,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M552:O552,\">0\")-1)<0,0,COUNTIF(MATRIX2!M552:O552,\">0\"))))))","v":3123899.0313828005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X552*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P552*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:P552,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:P552,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F552,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M552:P552,\">0\")-1)<0,0,COUNTIF(MATRIX2!M552:P552,\">0\")))))))","v":3436288.9345210805},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y552*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q552*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:Q552,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:Q552,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G552,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M552:Q552,\">0\")-1)<0,0,COUNTIF(MATRIX2!M552:Q552,\">0\"))))))","v":3779917.8279731888},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z552*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R552*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:R552,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:R552,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H552,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M552:R552,\">0\")-1)<0,0,COUNTIF(MATRIX2!M552:R552,\">0\"))))))","v":4157909.6107705082},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA552*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S552*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:S552,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M552:S552,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I552,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M552:S552,\">0\")-1)<0,0,COUNTIF(MATRIX2!M552:S552,\">0\"))))))","v":4573700.5718475599},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":21911624.186843134}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":857},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,4,FALSE)","v":67.365269461077844},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,7,FALSE)","v":668},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,10,FALSE)","v":45000},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,11,FALSE)","v":540000},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":641280},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D553=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D553,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1954356.1643835616},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V553*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N553* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:N553,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:N553,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D553,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M553:N553,\">0\")-1)<0,0,COUNTIF(MATRIX2!M553:N553,\">0\"))))))","v":629856},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W553*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O553*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:O553,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:O553,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E553,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M553:O553,\">0\")-1)<0,0,COUNTIF(MATRIX2!M553:O553,\">0\"))))))","v":680244.4800000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X553*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P553*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:P553,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:P553,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F553,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M553:P553,\">0\")-1)<0,0,COUNTIF(MATRIX2!M553:P553,\">0\")))))))","v":734664.03840000019},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y553*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q553*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:Q553,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:Q553,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G553,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M553:Q553,\">0\")-1)<0,0,COUNTIF(MATRIX2!M553:Q553,\">0\"))))))","v":793437.16147200018},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z553*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R553*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:R553,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:R553,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H553,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M553:R553,\">0\")-1)<0,0,COUNTIF(MATRIX2!M553:R553,\">0\"))))))","v":856912.13438976032},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA553*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S553*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:S553,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M553:S553,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I553,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M553:S553,\">0\")-1)<0,0,COUNTIF(MATRIX2!M553:S553,\">0\"))))))","v":925465.1051409411},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4620578.9194027018}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":858},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,4,FALSE)","v":121.69746088410764},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,7,FALSE)","v":1091},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,10,FALSE)","v":132771.92980000001},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,11,FALSE)","v":1593263.1576},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1229076.96},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D554=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D554,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-5766303.0991495894},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V554*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N554* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:N554,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:N554,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D554,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M554:N554,\">0\")-1)<0,0,COUNTIF(MATRIX2!M554:N554,\">0\"))))))","v":1602431.1292309808},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W554*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O554*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:O554,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:O554,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E554,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M554:O554,\">0\")-1)<0,0,COUNTIF(MATRIX2!M554:O554,\">0\"))))))","v":1477166.1443759999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X554*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P554*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:P554,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:P554,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F554,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M554:P554,\">0\")-1)<0,0,COUNTIF(MATRIX2!M554:P554,\">0\")))))))","v":1587953.6052041997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y554*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q554*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:Q554,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:Q554,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G554,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M554:Q554,\">0\")-1)<0,0,COUNTIF(MATRIX2!M554:Q554,\">0\"))))))","v":1707050.1255945149},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z554*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R554*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:R554,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:R554,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H554,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M554:R554,\">0\")-1)<0,0,COUNTIF(MATRIX2!M554:R554,\">0\"))))))","v":1835078.8850141035},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA554*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S554*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:S554,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M554:S554,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I554,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M554:S554,\">0\")-1)<0,0,COUNTIF(MATRIX2!M554:S554,\">0\"))))))","v":1972709.801390161},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":10182389.690809961}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":859},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,4,FALSE)","v":117.3},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,7,FALSE)","v":800},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,10,FALSE)","v":93840},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,11,FALSE)","v":1126080},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":901248},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D555=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D555,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4075484.0547945206},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V555*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N555* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:N555,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:N555,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D555,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M555:N555,\">0\")-1)<0,0,COUNTIF(MATRIX2!M555:N555,\">0\"))))))","v":1153956.1165150688},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W555*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O555*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:O555,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:O555,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E555,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M555:O555,\">0\")-1)<0,0,COUNTIF(MATRIX2!M555:O555,\">0\"))))))","v":1083164.9087999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X555*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P555*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:P555,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:P555,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F555,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M555:P555,\">0\")-1)<0,0,COUNTIF(MATRIX2!M555:P555,\">0\")))))))","v":1164402.2769599999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y555*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q555*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:Q555,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:Q555,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G555,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M555:Q555,\">0\")-1)<0,0,COUNTIF(MATRIX2!M555:Q555,\">0\"))))))","v":1251732.4477319999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z555*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R555*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:R555,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:R555,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H555,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M555:R555,\">0\")-1)<0,0,COUNTIF(MATRIX2!M555:R555,\">0\"))))))","v":1345612.3813119},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA555*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S555*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:S555,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M555:S555,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I555,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M555:S555,\">0\")-1)<0,0,COUNTIF(MATRIX2!M555:S555,\">0\"))))))","v":1446533.3099102923},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7445401.4412292615}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":910},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,4,FALSE)","v":107.26997652582159},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,7,FALSE)","v":426},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,10,FALSE)","v":45697.01},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,11,FALSE)","v":548364.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":494177.04},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-03"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-05-02"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D556=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D556,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1984627.4041643834},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V556*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N556* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:N556,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:N556,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D556,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M556:N556,\">0\")-1)<0,0,COUNTIF(MATRIX2!M556:N556,\">0\"))))))","v":608005.25796000008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W556*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O556*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:O556,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:O556,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E556,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M556:O556,\">0\")-1)<0,0,COUNTIF(MATRIX2!M556:O556,\">0\"))))))","v":593926.67552399996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X556*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P556*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:P556,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:P556,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F556,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M556:P556,\">0\")-1)<0,0,COUNTIF(MATRIX2!M556:P556,\">0\")))))))","v":638471.1761882999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y556*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q556*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:Q556,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:Q556,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G556,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M556:Q556,\">0\")-1)<0,0,COUNTIF(MATRIX2!M556:Q556,\">0\"))))))","v":686356.51440242247},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z556*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R556*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:R556,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:R556,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H556,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M556:R556,\">0\")-1)<0,0,COUNTIF(MATRIX2!M556:R556,\">0\"))))))","v":737833.2529826042},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA556*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S556*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:S556,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M556:S556,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I556,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M556:S556,\">0\")-1)<0,0,COUNTIF(MATRIX2!M556:S556,\">0\"))))))","v":793170.74695629941},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4057763.6240136265}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":911},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,4,FALSE)","v":119.33879069767441},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,7,FALSE)","v":215},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,10,FALSE)","v":25657.84},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,11,FALSE)","v":307894.08},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":249408.59999999998},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-04"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-05-03"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D557=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D557,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1114323.5059726029},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V557*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N557* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:N557,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:N557,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D557,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M557:N557,\">0\")-1)<0,0,COUNTIF(MATRIX2!M557:N557,\">0\"))))))","v":325695.32579999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W557*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O557*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:O557,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:O557,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E557,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M557:O557,\">0\")-1)<0,0,COUNTIF(MATRIX2!M557:O557,\">0\"))))))","v":299751.72590999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X557*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P557*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:P557,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:P557,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F557,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M557:P557,\">0\")-1)<0,0,COUNTIF(MATRIX2!M557:P557,\">0\")))))))","v":322233.10535324994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y557*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q557*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:Q557,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:Q557,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G557,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M557:Q557,\">0\")-1)<0,0,COUNTIF(MATRIX2!M557:Q557,\">0\"))))))","v":346400.58825474372},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z557*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R557*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:R557,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:R557,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H557,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M557:R557,\">0\")-1)<0,0,COUNTIF(MATRIX2!M557:R557,\">0\"))))))","v":372380.63237384951},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA557*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S557*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:S557,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M557:S557,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I557,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M557:S557,\">0\")-1)<0,0,COUNTIF(MATRIX2!M557:S557,\">0\"))))))","v":400309.17980188812},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2066770.5574937311}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":917},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,4,FALSE)","v":194.87166666666667},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,10,FALSE)","v":29230.75},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,11,FALSE)","v":350769},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":174006},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-05"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-04-04"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D558=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D558,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1269495.4767123288},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V558*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N558* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:N558,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:N558,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D558,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M558:N558,\">0\")-1)<0,0,COUNTIF(MATRIX2!M558:N558,\">0\"))))))","v":309484.59900000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W558*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O558*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:O558,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:O558,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E558,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M558:O558,\">0\")-1)<0,0,COUNTIF(MATRIX2!M558:O558,\">0\"))))))","v":209129.11110000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X558*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P558*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:P558,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:P558,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F558,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M558:P558,\">0\")-1)<0,0,COUNTIF(MATRIX2!M558:P558,\">0\")))))))","v":224813.7944325},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y558*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q558*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:Q558,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:Q558,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G558,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M558:Q558,\">0\")-1)<0,0,COUNTIF(MATRIX2!M558:Q558,\">0\"))))))","v":241674.82901493751},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z558*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R558*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:R558,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:R558,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H558,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M558:R558,\">0\")-1)<0,0,COUNTIF(MATRIX2!M558:R558,\">0\"))))))","v":259800.44119105782},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA558*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S558*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:S558,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M558:S558,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I558,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M558:S558,\">0\")-1)<0,0,COUNTIF(MATRIX2!M558:S558,\">0\"))))))","v":279285.4742803871},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1524188.2490188826}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":918},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,4,FALSE)","v":121.6194},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,10,FALSE)","v":18242.91},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,11,FALSE)","v":218914.92},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":174006},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-06"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-04-05"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D559=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D559,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-792292.08032876719},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V559*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N559* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:N559,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:N559,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D559,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M559:N559,\">0\")-1)<0,0,COUNTIF(MATRIX2!M559:N559,\">0\"))))))","v":229712.88060000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W559*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O559*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:O559,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:O559,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E559,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M559:O559,\">0\")-1)<0,0,COUNTIF(MATRIX2!M559:O559,\">0\"))))))","v":209129.11110000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X559*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P559*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:P559,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:P559,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F559,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M559:P559,\">0\")-1)<0,0,COUNTIF(MATRIX2!M559:P559,\">0\")))))))","v":224813.7944325},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y559*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q559*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:Q559,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:Q559,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G559,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M559:Q559,\">0\")-1)<0,0,COUNTIF(MATRIX2!M559:Q559,\">0\"))))))","v":241674.82901493751},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z559*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R559*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:R559,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:R559,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H559,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M559:R559,\">0\")-1)<0,0,COUNTIF(MATRIX2!M559:R559,\">0\"))))))","v":259800.44119105782},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA559*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S559*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:S559,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M559:S559,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I559,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M559:S559,\">0\")-1)<0,0,COUNTIF(MATRIX2!M559:S559,\">0\"))))))","v":279285.4742803871},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1444416.5306188825}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":896},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,4,FALSE)","v":178.48900621118011},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,7,FALSE)","v":322},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,10,FALSE)","v":57473.46},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,11,FALSE)","v":689681.52},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":373532.88},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D560=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D560,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2496080.2408767124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V560*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N560* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:N560,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:N560,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D560,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M560:N560,\">0\")-1)<0,0,COUNTIF(MATRIX2!M560:N560,\">0\"))))))","v":626062.19952000014},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W560*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O560*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:O560,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:O560,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E560,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M560:O560,\">0\")-1)<0,0,COUNTIF(MATRIX2!M560:O560,\">0\"))))))","v":448930.491828},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X560*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P560*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:P560,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:P560,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F560,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M560:P560,\">0\")-1)<0,0,COUNTIF(MATRIX2!M560:P560,\">0\")))))))","v":482600.27871509996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y560*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q560*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:Q560,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:Q560,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G560,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M560:Q560,\">0\")-1)<0,0,COUNTIF(MATRIX2!M560:Q560,\">0\"))))))","v":518795.29961873248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z560*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R560*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:R560,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:R560,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H560,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M560:R560,\">0\")-1)<0,0,COUNTIF(MATRIX2!M560:R560,\">0\"))))))","v":557704.9470901374},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA560*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S560*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:S560,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M560:S560,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I560,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M560:S560,\">0\")-1)<0,0,COUNTIF(MATRIX2!M560:S560,\">0\"))))))","v":599532.81812189764},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3233626.0348938676}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":897},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,4,FALSE)","v":150},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,7,FALSE)","v":120.45493333333334},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,10,FALSE)","v":18068.240000000002},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,11,FALSE)","v":216818.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":139732.54086400001},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-05-01"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D561=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D561,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-784706.13830136985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V561*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N561* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:N561,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:N561,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D561,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M561:N561,\">0\")-1)<0,0,COUNTIF(MATRIX2!M561:N561,\">0\"))))))","v":206911.74600697606},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W561*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O561*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:O561,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:O561,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E561,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M561:O561,\">0\")-1)<0,0,COUNTIF(MATRIX2!M561:O561,\">0\"))))))","v":167937.55423739841},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X561*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P561*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:P561,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:P561,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F561,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M561:P561,\">0\")-1)<0,0,COUNTIF(MATRIX2!M561:P561,\">0\")))))))","v":180532.8708052033},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y561*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q561*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:Q561,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:Q561,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G561,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M561:Q561,\">0\")-1)<0,0,COUNTIF(MATRIX2!M561:Q561,\">0\"))))))","v":194072.83611559356},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z561*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R561*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:R561,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:R561,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H561,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M561:R561,\">0\")-1)<0,0,COUNTIF(MATRIX2!M561:R561,\">0\"))))))","v":208628.29882426307},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA561*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S561*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:S561,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M561:S561,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I561,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M561:S561,\">0\")-1)<0,0,COUNTIF(MATRIX2!M561:S561,\">0\"))))))","v":224275.42123608277},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1182358.7272255172}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":898},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,4,FALSE)","v":146.44054654299262},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,7,FALSE)","v":77.920359281437129},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,10,FALSE)","v":11410.7},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,11,FALSE)","v":136928.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":90390.733580838336},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D562=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D562,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-495568.26410958898},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V562*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N562* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:N562,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:N562,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D562,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M562:N562,\">0\")-1)<0,0,COUNTIF(MATRIX2!M562:N562,\">0\"))))))","v":128913.08265168863},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W562*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O562*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:O562,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:O562,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E562,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M562:O562,\">0\")-1)<0,0,COUNTIF(MATRIX2!M562:O562,\">0\"))))))","v":108636.10315413054},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X562*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P562*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:P562,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:P562,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F562,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M562:P562,\">0\")-1)<0,0,COUNTIF(MATRIX2!M562:P562,\">0\")))))))","v":116783.81089069034},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y562*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q562*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:Q562,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:Q562,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G562,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M562:Q562,\">0\")-1)<0,0,COUNTIF(MATRIX2!M562:Q562,\">0\"))))))","v":125542.59670749212},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z562*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R562*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:R562,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:R562,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H562,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M562:R562,\">0\")-1)<0,0,COUNTIF(MATRIX2!M562:R562,\">0\"))))))","v":134958.29146055403},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA562*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S562*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:S562,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M562:S562,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I562,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M562:S562,\">0\")-1)<0,0,COUNTIF(MATRIX2!M562:S562,\">0\"))))))","v":145080.16332009557},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":759914.04818465118}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":899},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,4,FALSE)","v":163.90253543307085},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,7,FALSE)","v":635},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,10,FALSE)","v":104078.11},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,11,FALSE)","v":1248937.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":685800},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-01-03"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-02-28"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D563=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D563,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4520126.5745753422},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V563*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N563* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:N563,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:N563,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D563,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M563:N563,\">0\")-1)<0,0,COUNTIF(MATRIX2!M563:N563,\">0\"))))))","v":1138969.2786000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W563*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O563*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:O563,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:O563,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E563,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M563:O563,\">0\")-1)<0,0,COUNTIF(MATRIX2!M563:O563,\">0\"))))))","v":824228.73},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X563*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P563*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:P563,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:P563,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F563,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M563:P563,\">0\")-1)<0,0,COUNTIF(MATRIX2!M563:P563,\">0\")))))))","v":886045.88474999985},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y563*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q563*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:Q563,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:Q563,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G563,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M563:Q563,\">0\")-1)<0,0,COUNTIF(MATRIX2!M563:Q563,\">0\"))))))","v":952499.32610624994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z563*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R563*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:R563,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:R563,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H563,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M563:R563,\">0\")-1)<0,0,COUNTIF(MATRIX2!M563:R563,\">0\"))))))","v":1023936.7755642186},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA563*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S563*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:S563,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M563:S563,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I563,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M563:S563,\">0\")-1)<0,0,COUNTIF(MATRIX2!M563:S563,\">0\"))))))","v":1100732.0337315348},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5926412.0287520038}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":901},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,4,FALSE)","v":69.233424999999997},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,10,FALSE)","v":27693.37},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,11,FALSE)","v":332320.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":464016},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D564=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D564,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1202726.8527123288},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V564*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N564* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:N564,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:N564,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D564,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M564:N564,\">0\")-1)<0,0,COUNTIF(MATRIX2!M564:N564,\">0\"))))))","v":379676.10270000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W564*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O564*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:O564,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:O564,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E564,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M564:O564,\">0\")-1)<0,0,COUNTIF(MATRIX2!M564:O564,\">0\"))))))","v":384037.80847499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X564*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P564*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:P564,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:P564,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F564,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M564:P564,\">0\")-1)<0,0,COUNTIF(MATRIX2!M564:P564,\">0\")))))))","v":412840.64411062497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y564*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q564*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:Q564,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:Q564,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G564,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M564:Q564,\">0\")-1)<0,0,COUNTIF(MATRIX2!M564:Q564,\">0\"))))))","v":443803.69241892186},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z564*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R564*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:R564,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:R564,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H564,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M564:R564,\">0\")-1)<0,0,COUNTIF(MATRIX2!M564:R564,\">0\"))))))","v":477088.96935034101},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA564*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S564*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:S564,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M564:S564,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I564,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M564:S564,\">0\")-1)<0,0,COUNTIF(MATRIX2!M564:S564,\">0\"))))))","v":512870.64205161651},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2610317.8591065044}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":902},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,4,FALSE)","v":149.03400419287212},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,7,FALSE)","v":238.5},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,10,FALSE)","v":35544.61},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,11,FALSE)","v":426535.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":276669.54000000004},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-02"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D565=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D565,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1543707.2814246574},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V565*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N565* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:N565,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:N565,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D565,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M565:N565,\">0\")-1)<0,0,COUNTIF(MATRIX2!M565:N565,\">0\"))))))","v":412712.14146000007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W565*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O565*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:O565,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:O565,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E565,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M565:O565,\">0\")-1)<0,0,COUNTIF(MATRIX2!M565:O565,\">0\"))))))","v":332515.28664900002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X565*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P565*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:P565,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:P565,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F565,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M565:P565,\">0\")-1)<0,0,COUNTIF(MATRIX2!M565:P565,\">0\")))))))","v":357453.93314767501},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y565*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q565*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:Q565,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:Q565,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G565,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M565:Q565,\">0\")-1)<0,0,COUNTIF(MATRIX2!M565:Q565,\">0\"))))))","v":384262.97813375061},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z565*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R565*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:R565,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:R565,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H565,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M565:R565,\">0\")-1)<0,0,COUNTIF(MATRIX2!M565:R565,\">0\"))))))","v":413082.70149378193},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA565*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S565*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:S565,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M565:S565,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I565,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M565:S565,\">0\")-1)<0,0,COUNTIF(MATRIX2!M565:S565,\">0\"))))))","v":444063.90410581551},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2344090.944990023}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":903},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,4,FALSE)","v":75.249450549450543},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,7,FALSE)","v":182},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,10,FALSE)","v":13695.4},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,11,FALSE)","v":164344.79999999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":211127.27999999997},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-02-01"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-03"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D566=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D566,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-594793.09808219178},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V566*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N566* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:N566,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:N566,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D566,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M566:N566,\">0\")-1)<0,0,COUNTIF(MATRIX2!M566:N566,\">0\"))))))","v":187763.93400000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W566*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O566*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:O566,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:O566,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E566,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M566:O566,\">0\")-1)<0,0,COUNTIF(MATRIX2!M566:O566,\">0\"))))))","v":189920.95949999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X566*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P566*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:P566,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:P566,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F566,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M566:P566,\">0\")-1)<0,0,COUNTIF(MATRIX2!M566:P566,\">0\")))))))","v":204165.03146249996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y566*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q566*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:Q566,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:Q566,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G566,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M566:Q566,\">0\")-1)<0,0,COUNTIF(MATRIX2!M566:Q566,\">0\"))))))","v":219477.40882218746},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z566*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R566*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:R566,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:R566,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H566,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M566:R566,\">0\")-1)<0,0,COUNTIF(MATRIX2!M566:R566,\">0\"))))))","v":235938.21448385154},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA566*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S566*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:S566,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M566:S566,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I566,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M566:S566,\">0\")-1)<0,0,COUNTIF(MATRIX2!M566:S566,\">0\"))))))","v":253633.58057014036},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1290899.1288386793}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":904},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,4,FALSE)","v":58.507186813186813},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,7,FALSE)","v":455},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,10,FALSE)","v":26620.77},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,11,FALSE)","v":319449.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":527818.19999999995},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-02-02"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-04"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D567=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D567,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1156143.6877808219},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V567*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N567* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:N567,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:N567,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D567,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M567:N567,\">0\")-1)<0,0,COUNTIF(MATRIX2!M567:N567,\">0\"))))))","v":331428.58649999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W567*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O567*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:O567,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:O567,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E567,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M567:O567,\">0\")-1)<0,0,COUNTIF(MATRIX2!M567:O567,\">0\"))))))","v":369163.52797499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X567*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P567*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:P567,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:P567,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F567,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M567:P567,\">0\")-1)<0,0,COUNTIF(MATRIX2!M567:P567,\">0\")))))))","v":396850.79257312493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y567*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q567*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:Q567,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:Q567,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G567,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M567:Q567,\">0\")-1)<0,0,COUNTIF(MATRIX2!M567:Q567,\">0\"))))))","v":426614.60201610933},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z567*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R567*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:R567,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:R567,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H567,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M567:R567,\">0\")-1)<0,0,COUNTIF(MATRIX2!M567:R567,\">0\"))))))","v":458610.69716731756},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA567*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S567*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:S567,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M567:S567,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I567,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M567:S567,\">0\")-1)<0,0,COUNTIF(MATRIX2!M567:S567,\">0\"))))))","v":493006.49945486628},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2475674.7056864179}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":906},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,4,FALSE)","v":44.563279857397504},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,7,FALSE)","v":56.1},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,10,FALSE)","v":2500},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,11,FALSE)","v":30000},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":65078.243999999999},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-02"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-01"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D568=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D568,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-108575.34246575342},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V568*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N568* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:N568,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:N568,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D568,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M568:N568,\">0\")-1)<0,0,COUNTIF(MATRIX2!M568:N568,\">0\"))))))","v":33621},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W568*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O568*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:O568,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:O568,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E568,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M568:O568,\">0\")-1)<0,0,COUNTIF(MATRIX2!M568:O568,\">0\"))))))","v":34668.75},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X568*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P568*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:P568,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:P568,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F568,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M568:P568,\">0\")-1)<0,0,COUNTIF(MATRIX2!M568:P568,\">0\")))))))","v":37268.906249999993},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y568*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q568*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:Q568,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:Q568,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G568,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M568:Q568,\">0\")-1)<0,0,COUNTIF(MATRIX2!M568:Q568,\">0\"))))))","v":40064.07421875},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z568*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R568*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:R568,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:R568,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H568,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M568:R568,\">0\")-1)<0,0,COUNTIF(MATRIX2!M568:R568,\">0\"))))))","v":43068.879785156249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA568*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S568*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:S568,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M568:S568,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I568,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M568:S568,\">0\")-1)<0,0,COUNTIF(MATRIX2!M568:S568,\">0\"))))))","v":46299.045769042961},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":234990.6560229492}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":907},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,4,FALSE)","v":158.48949760765549},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,7,FALSE)","v":418},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,10,FALSE)","v":66248.61},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,11,FALSE)","v":794983.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":484896.72},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-03"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-02"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D569=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D569,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2877186.2074520546},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V569*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N569* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:N569,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:N569,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D569,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M569:N569,\">0\")-1)<0,0,COUNTIF(MATRIX2!M569:N569,\">0\"))))))","v":734691.53870399995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W569*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O569*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:O569,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:O569,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E569,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M569:O569,\">0\")-1)<0,0,COUNTIF(MATRIX2!M569:O569,\">0\"))))))","v":582773.12293199997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X569*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P569*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:P569,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:P569,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F569,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M569:P569,\">0\")-1)<0,0,COUNTIF(MATRIX2!M569:P569,\">0\")))))))","v":626481.10715189984},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y569*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q569*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:Q569,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:Q569,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G569,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M569:Q569,\">0\")-1)<0,0,COUNTIF(MATRIX2!M569:Q569,\">0\"))))))","v":673467.19018829241},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z569*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R569*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:R569,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:R569,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H569,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M569:R569,\">0\")-1)<0,0,COUNTIF(MATRIX2!M569:R569,\">0\"))))))","v":723977.22945241432},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA569*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S569*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:S569,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M569:S569,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I569,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M569:S569,\">0\")-1)<0,0,COUNTIF(MATRIX2!M569:S569,\">0\"))))))","v":778275.52166134526},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4119665.7100899522}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":908},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,4,FALSE)","v":148.02006711409396},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,7,FALSE)","v":149},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,10,FALSE)","v":22054.99},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,11,FALSE)","v":264659.88},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":172845.96},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-01"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-30"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D570=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D570,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-957851.23693150689},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V570*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N570* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:N570,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:N570,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D570,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M570:N570,\">0\")-1)<0,0,COUNTIF(MATRIX2!M570:N570,\">0\"))))))","v":256740.11904000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W570*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O570*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:O570,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:O570,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E570,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M570:O570,\">0\")-1)<0,0,COUNTIF(MATRIX2!M570:O570,\">0\"))))))","v":207734.91702599998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X570*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P570*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:P570,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:P570,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F570,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M570:P570,\">0\")-1)<0,0,COUNTIF(MATRIX2!M570:P570,\">0\")))))))","v":223315.03580294998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y570*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q570*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:Q570,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:Q570,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G570,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M570:Q570,\">0\")-1)<0,0,COUNTIF(MATRIX2!M570:Q570,\">0\"))))))","v":240063.66348817124},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z570*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R570*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:R570,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:R570,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H570,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M570:R570,\">0\")-1)<0,0,COUNTIF(MATRIX2!M570:R570,\">0\"))))))","v":258068.43824978409},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA570*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S570*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:S570,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M570:S570,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I570,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M570:S570,\">0\")-1)<0,0,COUNTIF(MATRIX2!M570:S570,\">0\"))))))","v":277423.57111851784},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1463345.7447254232}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":948},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,4,FALSE)","v":255.55478068671161},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,7,FALSE)","v":262.41000000000003},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,10,FALSE)","v":67060.13},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,11,FALSE)","v":804721.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":304406.09640000004},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D571=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D571,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2912430.6322191781},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V571*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N571* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:N571,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:N571,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D571,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M571:N571,\">0\")-1)<0,0,COUNTIF(MATRIX2!M571:N571,\">0\"))))))","v":857068.14910163183},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W571*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O571*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:O571,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:O571,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E571,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M571:O571,\">0\")-1)<0,0,COUNTIF(MATRIX2!M571:O571,\">0\"))))))","v":365850.46695834002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X571*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P571*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:P571,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:P571,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F571,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M571:P571,\">0\")-1)<0,0,COUNTIF(MATRIX2!M571:P571,\">0\")))))))","v":393289.25198021554},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y571*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q571*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:Q571,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:Q571,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G571,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M571:Q571,\">0\")-1)<0,0,COUNTIF(MATRIX2!M571:Q571,\">0\"))))))","v":422785.94587873167},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z571*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R571*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:R571,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:R571,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H571,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M571:R571,\">0\")-1)<0,0,COUNTIF(MATRIX2!M571:R571,\">0\"))))))","v":454494.89181963657},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA571*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S571*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:S571,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M571:S571,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I571,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M571:S571,\">0\")-1)<0,0,COUNTIF(MATRIX2!M571:S571,\">0\"))))))","v":488582.00870610925},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2982070.7144446648}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":958},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,4,FALSE)","v":145.40648430493275},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,7,FALSE)","v":6690},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,10,FALSE)","v":972769.38},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,11,FALSE)","v":11673232.560000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":7225200},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D572=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D572,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-42247507.42947945},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V572*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N572* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:N572,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:N572,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D572,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M572:N572,\">0\")-1)<0,0,COUNTIF(MATRIX2!M572:N572,\">0\"))))))","v":11101192.498800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W572*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O572*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:O572,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:O572,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E572,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M572:O572,\">0\")-1)<0,0,COUNTIF(MATRIX2!M572:O572,\">0\"))))))","v":8683606.6199999992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X572*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P572*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:P572,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:P572,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F572,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M572:P572,\">0\")-1)<0,0,COUNTIF(MATRIX2!M572:P572,\">0\")))))))","v":9334877.1164999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y572*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q572*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:Q572,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:Q572,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G572,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M572:Q572,\">0\")-1)<0,0,COUNTIF(MATRIX2!M572:Q572,\">0\"))))))","v":10034992.900237499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z572*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R572*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:R572,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:R572,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H572,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M572:R572,\">0\")-1)<0,0,COUNTIF(MATRIX2!M572:R572,\">0\"))))))","v":10787617.367755312},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA572*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S572*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:S572,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M572:S572,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I572,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M572:S572,\">0\")-1)<0,0,COUNTIF(MATRIX2!M572:S572,\">0\"))))))","v":11596688.670336958},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":61538975.173629776}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":959},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,4,FALSE)","v":74.792167832167834},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,7,FALSE)","v":286},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,10,FALSE)","v":21390.560000000001},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,11,FALSE)","v":256686.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":331771.44},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D573=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D573,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-928994.95101369859},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V573*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N573* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:N573,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:N573,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D573,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M573:N573,\">0\")-1)<0,0,COUNTIF(MATRIX2!M573:N573,\">0\"))))))","v":287668.80710400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W573*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O573*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:O573,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:O573,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E573,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M573:O573,\">0\")-1)<0,0,COUNTIF(MATRIX2!M573:O573,\">0\"))))))","v":296633.59079999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X573*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P573*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:P573,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:P573,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F573,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M573:P573,\">0\")-1)<0,0,COUNTIF(MATRIX2!M573:P573,\">0\")))))))","v":318881.11010999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y573*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q573*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:Q573,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:Q573,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G573,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M573:Q573,\">0\")-1)<0,0,COUNTIF(MATRIX2!M573:Q573,\">0\"))))))","v":342797.19336824998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z573*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R573*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:R573,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:R573,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H573,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M573:R573,\">0\")-1)<0,0,COUNTIF(MATRIX2!M573:R573,\">0\"))))))","v":368506.9828708687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA573*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S573*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:S573,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M573:S573,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I573,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M573:S573,\">0\")-1)<0,0,COUNTIF(MATRIX2!M573:S573,\">0\"))))))","v":396145.00658618385},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2010632.6908393025}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":960},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,4,FALSE)","v":39.314859813084112},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,7,FALSE)","v":214},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,10,FALSE)","v":8413.3799999999992},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,11,FALSE)","v":100960.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":248248.56},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D574=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D574,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-365394.24591780821},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V574*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N574* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:N574,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:N574,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D574,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M574:N574,\">0\")-1)<0,0,COUNTIF(MATRIX2!M574:N574,\">0\"))))))","v":113146.49959200001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W574*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O574*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:O574,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:O574,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E574,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M574:O574,\">0\")-1)<0,0,COUNTIF(MATRIX2!M574:O574,\">0\"))))))","v":116672.54714999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X574*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P574*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:P574,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:P574,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F574,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M574:P574,\">0\")-1)<0,0,COUNTIF(MATRIX2!M574:P574,\">0\")))))))","v":125422.98818624999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y574*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q574*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:Q574,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:Q574,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G574,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M574:Q574,\">0\")-1)<0,0,COUNTIF(MATRIX2!M574:Q574,\">0\"))))))","v":134829.71230021873},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z574*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R574*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:R574,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:R574,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H574,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M574:R574,\">0\")-1)<0,0,COUNTIF(MATRIX2!M574:R574,\">0\"))))))","v":144941.94072273513},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA574*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S574*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:S574,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M574:S574,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I574,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M574:S574,\">0\")-1)<0,0,COUNTIF(MATRIX2!M574:S574,\">0\"))))))","v":155812.58627694024},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":790826.27422814397}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":961},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,4,FALSE)","v":75.8151768488746},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,7,FALSE)","v":311},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,10,FALSE)","v":23578.52},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,11,FALSE)","v":282942.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":360772.44},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D575=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D575,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1024018.3535342466},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V575*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N575* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:N575,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:N575,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D575,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M575:N575,\">0\")-1)<0,0,COUNTIF(MATRIX2!M575:N575,\">0\"))))))","v":314051.73928799998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W575*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O575*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:O575,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:O575,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E575,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M575:O575,\">0\")-1)<0,0,COUNTIF(MATRIX2!M575:O575,\">0\"))))))","v":326975.12609999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X575*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P575*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:P575,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:P575,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F575,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M575:P575,\">0\")-1)<0,0,COUNTIF(MATRIX2!M575:P575,\">0\")))))))","v":351498.26055749995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y575*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q575*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:Q575,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:Q575,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G575,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M575:Q575,\">0\")-1)<0,0,COUNTIF(MATRIX2!M575:Q575,\">0\"))))))","v":377860.63009931246},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z575*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R575*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:R575,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:R575,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H575,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M575:R575,\">0\")-1)<0,0,COUNTIF(MATRIX2!M575:R575,\">0\"))))))","v":406200.17735676089},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA575*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S575*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:S575,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M575:S575,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I575,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M575:S575,\">0\")-1)<0,0,COUNTIF(MATRIX2!M575:S575,\">0\"))))))","v":436665.19065851788},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2213251.1240600911}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":962},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,4,FALSE)","v":123.72301460823373},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,7,FALSE)","v":2259},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,10,FALSE)","v":279490.28999999998},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,11,FALSE)","v":3353883.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2439720},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D576=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D576,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-12138301.581041096},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V576*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N576* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:N576,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:N576,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D576,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M576:N576,\">0\")-1)<0,0,COUNTIF(MATRIX2!M576:N576,\">0\"))))))","v":3389257.5277265757},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W576*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O576*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:O576,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:O576,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E576,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M576:O576,\">0\")-1)<0,0,COUNTIF(MATRIX2!M576:O576,\">0\"))))))","v":2932177.4819999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X576*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P576*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:P576,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:P576,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F576,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M576:P576,\">0\")-1)<0,0,COUNTIF(MATRIX2!M576:P576,\">0\")))))))","v":3152090.7931499998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y576*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q576*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:Q576,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:Q576,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G576,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M576:Q576,\">0\")-1)<0,0,COUNTIF(MATRIX2!M576:Q576,\">0\"))))))","v":3388497.6026362502},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z576*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R576*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:R576,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:R576,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H576,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M576:R576,\">0\")-1)<0,0,COUNTIF(MATRIX2!M576:R576,\">0\"))))))","v":3642634.9228339689},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA576*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S576*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:S576,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M576:S576,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I576,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M576:S576,\">0\")-1)<0,0,COUNTIF(MATRIX2!M576:S576,\">0\"))))))","v":3915832.5420465162},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":20420490.87039331}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":963},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,4,FALSE)","v":139.4094241247995},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,7,FALSE)","v":816.67},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,10,FALSE)","v":113851.4944},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,11,FALSE)","v":1366217.9328000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":882003.60000000009},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-02"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-01"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D577=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D577,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4944585.9978871234},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V577*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N577* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:N577,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:N577,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D577,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M577:N577,\">0\")-1)<0,0,COUNTIF(MATRIX2!M577:N577,\">0\"))))))","v":1319601.8617440003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W577*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O577*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:O577,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:O577,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E577,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M577:O577,\">0\")-1)<0,0,COUNTIF(MATRIX2!M577:O577,\">0\"))))))","v":1060036.0266600002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X577*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P577*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:P577,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:P577,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F577,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M577:P577,\">0\")-1)<0,0,COUNTIF(MATRIX2!M577:P577,\">0\")))))))","v":1139538.7286595001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y577*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q577*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:Q577,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:Q577,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G577,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M577:Q577,\">0\")-1)<0,0,COUNTIF(MATRIX2!M577:Q577,\">0\"))))))","v":1225004.1333089627},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z577*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R577*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:R577,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:R577,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H577,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M577:R577,\">0\")-1)<0,0,COUNTIF(MATRIX2!M577:R577,\">0\"))))))","v":1316879.4433071348},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA577*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S577*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:S577,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M577:S577,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I577,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M577:S577,\">0\")-1)<0,0,COUNTIF(MATRIX2!M577:S577,\">0\"))))))","v":1415645.4015551698},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7476705.5952347685}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":965},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,4,FALSE)","v":91.105714285714285},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,10,FALSE)","v":25509.599999999999},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,11,FALSE)","v":306115.20000000001},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":324811.2},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D578=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D578,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1107885.4224657535},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V578*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N578* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:N578,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:N578,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D578,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M578:N578,\">0\")-1)<0,0,COUNTIF(MATRIX2!M578:N578,\">0\"))))))","v":342986.65003923292},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W578*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O578*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:O578,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:O578,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E578,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M578:O578,\">0\")-1)<0,0,COUNTIF(MATRIX2!M578:O578,\">0\"))))))","v":353754.37799999997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X578*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P578*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:P578,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:P578,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F578,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M578:P578,\">0\")-1)<0,0,COUNTIF(MATRIX2!M578:P578,\">0\")))))))","v":380285.95634999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y578*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q578*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:Q578,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:Q578,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G578,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M578:Q578,\">0\")-1)<0,0,COUNTIF(MATRIX2!M578:Q578,\">0\"))))))","v":408807.40307624999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z578*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R578*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:R578,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:R578,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H578,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M578:R578,\">0\")-1)<0,0,COUNTIF(MATRIX2!M578:R578,\">0\"))))))","v":439467.95830696874},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA578*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S578*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:S578,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M578:S578,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I578,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M578:S578,\">0\")-1)<0,0,COUNTIF(MATRIX2!M578:S578,\">0\"))))))","v":472428.05517999135},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2397730.400952443}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":971},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,4,FALSE)","v":158.92271068859196},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,7,FALSE)","v":622.72},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,10,FALSE)","v":98964.350399999996},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,11,FALSE)","v":1187572.2047999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":672537.60000000009},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-11-01"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D579=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D579,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4298035.2946323287},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V579*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N579* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:N579,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:N579,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D579,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M579:N579,\">0\")-1)<0,0,COUNTIF(MATRIX2!M579:N579,\">0\"))))))","v":1436962.3678080002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W579*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O579*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:O579,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:O579,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E579,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M579:O579,\">0\")-1)<0,0,COUNTIF(MATRIX2!M579:O579,\">0\"))))))","v":793360.59052828932},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X579*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P579*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:P579,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:P579,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F579,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M579:P579,\">0\")-1)<0,0,COUNTIF(MATRIX2!M579:P579,\">0\")))))))","v":778444.78602240002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y579*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q579*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:Q579,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:Q579,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G579,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M579:Q579,\">0\")-1)<0,0,COUNTIF(MATRIX2!M579:Q579,\">0\"))))))","v":836828.14497408003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z579*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R579*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:R579,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:R579,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H579,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M579:R579,\">0\")-1)<0,0,COUNTIF(MATRIX2!M579:R579,\">0\"))))))","v":899590.25584713602},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA579*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S579*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:S579,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M579:S579,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I579,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M579:S579,\">0\")-1)<0,0,COUNTIF(MATRIX2!M579:S579,\">0\"))))))","v":967059.52503567119},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5712245.670215576}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":972},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,4,FALSE)","v":98.66},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,7,FALSE)","v":100},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,10,FALSE)","v":9866},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,11,FALSE)","v":118392},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":116004},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-09-01"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D580=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D580,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-428481.73150684929},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V580*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N580* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:N580,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:N580,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D580,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M580:N580,\">0\")-1)<0,0,COUNTIF(MATRIX2!M580:N580,\">0\"))))))","v":138092.42880000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W580*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O580*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:O580,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:O580,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E580,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M580:O580,\">0\")-1)<0,0,COUNTIF(MATRIX2!M580:O580,\">0\"))))))","v":149139.82310400001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X580*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P580*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:P580,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:P580,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F580,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M580:P580,\">0\")-1)<0,0,COUNTIF(MATRIX2!M580:P580,\">0\")))))))","v":158032.81388313603},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y580*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q580*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:Q580,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:Q580,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G580,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M580:Q580,\">0\")-1)<0,0,COUNTIF(MATRIX2!M580:Q580,\">0\"))))))","v":134065.70215584},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z580*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R580*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:R580,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:R580,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H580,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M580:R580,\">0\")-1)<0,0,COUNTIF(MATRIX2!M580:R580,\">0\"))))))","v":144120.62981752801},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA580*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S580*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:S580,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M580:S580,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I580,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M580:S580,\">0\")-1)<0,0,COUNTIF(MATRIX2!M580:S580,\">0\"))))))","v":154929.67705384261},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":878381.07481434674}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":973},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,4,FALSE)","v":86.583333333333329},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,7,FALSE)","v":264},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,10,FALSE)","v":22858},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,11,FALSE)","v":274296},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":306250.56},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D581=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D581,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-992726.07123287674},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V581*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N581* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:N581,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:N581,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D581,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M581:N581,\">0\")-1)<0,0,COUNTIF(MATRIX2!M581:N581,\">0\"))))))","v":319938.85440000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W581*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O581*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:O581,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:O581,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E581,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M581:O581,\">0\")-1)<0,0,COUNTIF(MATRIX2!M581:O581,\">0\"))))))","v":345533.96275200002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X581*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P581*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:P581,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:P581,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F581,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M581:P581,\">0\")-1)<0,0,COUNTIF(MATRIX2!M581:P581,\">0\")))))))","v":373176.67977216007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y581*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q581*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:Q581,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:Q581,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G581,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M581:Q581,\">0\")-1)<0,0,COUNTIF(MATRIX2!M581:Q581,\">0\"))))))","v":294720.03203540557},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z581*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R581*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:R581,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:R581,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H581,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M581:R581,\">0\")-1)<0,0,COUNTIF(MATRIX2!M581:R581,\">0\"))))))","v":316983.31499999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA581*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S581*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:S581,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M581:S581,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I581,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M581:S581,\">0\")-1)<0,0,COUNTIF(MATRIX2!M581:S581,\">0\"))))))","v":340757.06362499995},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1991109.9075845655}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":974},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,4,FALSE)","v":169.50724637681159},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,7,FALSE)","v":138},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,10,FALSE)","v":23392},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,11,FALSE)","v":280704},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":160085.52000000002},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D582=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D582,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1015917.7643835616},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V582*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N582* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:N582,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:N582,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D582,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M582:N582,\">0\")-1)<0,0,COUNTIF(MATRIX2!M582:N582,\">0\"))))))","v":327413.14560000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W582*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O582*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:O582,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:O582,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E582,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M582:O582,\">0\")-1)<0,0,COUNTIF(MATRIX2!M582:O582,\">0\"))))))","v":353606.19724800007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X582*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P582*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:P582,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:P582,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F582,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M582:P582,\">0\")-1)<0,0,COUNTIF(MATRIX2!M582:P582,\">0\")))))))","v":381894.69302784011},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y582*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q582*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:Q582,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:Q582,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G582,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M582:Q582,\">0\")-1)<0,0,COUNTIF(MATRIX2!M582:Q582,\">0\"))))))","v":171763.12264587882},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z582*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R582*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:R582,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:R582,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H582,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M582:R582,\">0\")-1)<0,0,COUNTIF(MATRIX2!M582:R582,\">0\"))))))","v":184999.30264700236},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA582*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S582*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:S582,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M582:S582,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I582,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M582:S582,\">0\")-1)<0,0,COUNTIF(MATRIX2!M582:S582,\">0\"))))))","v":198874.25034552754},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1618550.7115142485}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":976},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,4,FALSE)","v":191.2375530612245},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,7,FALSE)","v":4900},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,10,FALSE)","v":937064.01},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,11,FALSE)","v":11244768.119999999},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":5292000},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-01"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D583=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D583,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-40696818.319232874},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V583*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N583* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:N583,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:N583,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D583,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M583:N583,\">0\")-1)<0,0,COUNTIF(MATRIX2!M583:N583,\">0\"))))))","v":13115897.535168},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W583*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O583*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:O583,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:O583,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E583,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M583:O583,\">0\")-1)<0,0,COUNTIF(MATRIX2!M583:O583,\">0\"))))))","v":14165169.33798144},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X583*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P583*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:P583,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:P583,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F583,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M583:P583,\">0\")-1)<0,0,COUNTIF(MATRIX2!M583:P583,\">0\")))))))","v":10493823.487309979},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y583*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q583*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:Q583,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:Q583,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G583,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M583:Q583,\">0\")-1)<0,0,COUNTIF(MATRIX2!M583:Q583,\">0\"))))))","v":6115958.8963199994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z583*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R583*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:R583,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:R583,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H583,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M583:R583,\">0\")-1)<0,0,COUNTIF(MATRIX2!M583:R583,\">0\"))))))","v":6574655.8135439996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA583*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S583*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:S583,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M583:S583,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I583,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M583:S583,\">0\")-1)<0,0,COUNTIF(MATRIX2!M583:S583,\">0\"))))))","v":7067754.9995597992},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":57533260.069883212}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":977},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,4,FALSE)","v":130.27797690163283},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,7,FALSE)","v":2511},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,10,FALSE)","v":327128},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,11,FALSE)","v":3925536},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2711880},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D584=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D584,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-14207213.852054793},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V584*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N584* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:N584,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:N584,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D584,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M584:N584,\">0\")-1)<0,0,COUNTIF(MATRIX2!M584:N584,\">0\"))))))","v":4578745.1904000007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W584*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O584*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:O584,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:O584,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E584,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M584:O584,\">0\")-1)<0,0,COUNTIF(MATRIX2!M584:O584,\">0\"))))))","v":4945044.8056320008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X584*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P584*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:P584,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:P584,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F584,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M584:P584,\">0\")-1)<0,0,COUNTIF(MATRIX2!M584:P584,\">0\")))))))","v":5340648.3900825614},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y584*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q584*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:Q584,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:Q584,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G584,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M584:Q584,\">0\")-1)<0,0,COUNTIF(MATRIX2!M584:Q584,\">0\"))))))","v":3395925.6975842188},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z584*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R584*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:R584,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:R584,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H584,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M584:R584,\">0\")-1)<0,0,COUNTIF(MATRIX2!M584:R584,\">0\"))))))","v":3133924.3478257917},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA584*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S584*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:S584,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M584:S584,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I584,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M584:S584,\">0\")-1)<0,0,COUNTIF(MATRIX2!M584:S584,\">0\"))))))","v":3368968.6739127263},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":24763257.105437301}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":978},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,4,FALSE)","v":83.48615384615384},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,7,FALSE)","v":1300},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,10,FALSE)","v":108532},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,11,FALSE)","v":1302384},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1404000},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D585=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D585,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4713559.6273972597},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V585*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N585* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:N585,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:N585,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D585,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M585:N585,\">0\")-1)<0,0,COUNTIF(MATRIX2!M585:N585,\">0\"))))))","v":1519100.6976000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W585*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O585*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:O585,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:O585,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E585,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M585:O585,\">0\")-1)<0,0,COUNTIF(MATRIX2!M585:O585,\">0\"))))))","v":1640628.7534080001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X585*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P585*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:P585,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:P585,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F585,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M585:P585,\">0\")-1)<0,0,COUNTIF(MATRIX2!M585:P585,\">0\")))))))","v":1771879.0536806404},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y585*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q585*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:Q585,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:Q585,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G585,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M585:Q585,\">0\")-1)<0,0,COUNTIF(MATRIX2!M585:Q585,\">0\"))))))","v":1486595.2508095019},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z585*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R585*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:R585,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:R585,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H585,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M585:R585,\">0\")-1)<0,0,COUNTIF(MATRIX2!M585:R585,\">0\"))))))","v":1505067.5099999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA585*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S585*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:S585,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M585:S585,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I585,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M585:S585,\">0\")-1)<0,0,COUNTIF(MATRIX2!M585:S585,\">0\"))))))","v":1617947.5732499999},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9541218.8387481421}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":979},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,4,FALSE)","v":79.268749999999997},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,7,FALSE)","v":1120},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,10,FALSE)","v":88781},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,11,FALSE)","v":1065372},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1299244.8},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,12,FALSE)","v":"2018-01-01"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-01-01"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D586=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D586,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3855770.9917808217},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V586*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N586* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:N586,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:N586,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D586,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M586:N586,\">0\")-1)<0,0,COUNTIF(MATRIX2!M586:N586,\">0\"))))))","v":1242649.9008000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W586*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O586*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:O586,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:O586,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E586,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M586:O586,\">0\")-1)<0,0,COUNTIF(MATRIX2!M586:O586,\">0\"))))))","v":1342061.8928640003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X586*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P586*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:P586,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:P586,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F586,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M586:P586,\">0\")-1)<0,0,COUNTIF(MATRIX2!M586:P586,\">0\")))))))","v":1449426.8442931203},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y586*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q586*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:Q586,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:Q586,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G586,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M586:Q586,\">0\")-1)<0,0,COUNTIF(MATRIX2!M586:Q586,\">0\"))))))","v":1251740.1424517336},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z586*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R586*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:R586,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:R586,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H586,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M586:R586,\">0\")-1)<0,0,COUNTIF(MATRIX2!M586:R586,\">0\"))))))","v":1231170.5174999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA586*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S586*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:S586,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M586:S586,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I586,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M586:S586,\">0\")-1)<0,0,COUNTIF(MATRIX2!M586:S586,\">0\"))))))","v":1323508.3063124998},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":7840557.6042213542}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":980},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,4,FALSE)","v":125.08582089552239},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,7,FALSE)","v":1340},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,10,FALSE)","v":167615},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,11,FALSE)","v":2011380},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1554453.6},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D587=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D587,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-7279542.4109589038},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V587*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N587* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:N587,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:N587,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D587,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M587:N587,\">0\")-1)<0,0,COUNTIF(MATRIX2!M587:N587,\">0\"))))))","v":2346073.6320000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W587*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O587*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:O587,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:O587,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E587,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M587:O587,\">0\")-1)<0,0,COUNTIF(MATRIX2!M587:O587,\">0\"))))))","v":2533759.5225600004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X587*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P587*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:P587,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:P587,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F587,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M587:P587,\">0\")-1)<0,0,COUNTIF(MATRIX2!M587:P587,\">0\")))))))","v":2736460.2843648004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y587*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q587*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:Q587,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:Q587,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G587,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M587:Q587,\">0\")-1)<0,0,COUNTIF(MATRIX2!M587:Q587,\">0\"))))))","v":1887443.583799724},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z587*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R587*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:R587,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:R587,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H587,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M587:R587,\">0\")-1)<0,0,COUNTIF(MATRIX2!M587:R587,\">0\"))))))","v":1796370.04019553},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA587*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S587*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:S587,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M587:S587,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I587,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M587:S587,\">0\")-1)<0,0,COUNTIF(MATRIX2!M587:S587,\">0\"))))))","v":1931097.7932101947},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":13231204.85613025}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":981},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,4,FALSE)","v":97.86363636363636},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,7,FALSE)","v":1100},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,10,FALSE)","v":107650},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,11,FALSE)","v":1291800},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1276044},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D588=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D588,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-4675254.2465753425},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V588*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N588* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:N588,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:N588,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D588,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M588:N588,\">0\")-1)<0,0,COUNTIF(MATRIX2!M588:N588,\">0\"))))))","v":1506755.52},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W588*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O588*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:O588,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:O588,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E588,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M588:O588,\">0\")-1)<0,0,COUNTIF(MATRIX2!M588:O588,\">0\"))))))","v":1627295.9616000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X588*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P588*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:P588,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:P588,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F588,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M588:P588,\">0\")-1)<0,0,COUNTIF(MATRIX2!M588:P588,\">0\")))))))","v":1757479.6385280003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y588*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q588*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:Q588,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:Q588,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G588,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M588:Q588,\">0\")-1)<0,0,COUNTIF(MATRIX2!M588:Q588,\">0\"))))))","v":1460433.3395446902},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z588*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R588*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:R588,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:R588,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H588,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M588:R588,\">0\")-1)<0,0,COUNTIF(MATRIX2!M588:R588,\">0\"))))))","v":1474632.1225485692},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA588*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S588*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:S588,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M588:S588,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I588,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M588:S588,\">0\")-1)<0,0,COUNTIF(MATRIX2!M588:S588,\">0\"))))))","v":1585229.531739712},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":9411826.1139609721}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":983},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,4,FALSE)","v":110.59593023255815},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,7,FALSE)","v":688},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,10,FALSE)","v":76090},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,11,FALSE)","v":913080},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":798107.52},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-01"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D589=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D589,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3304599.1232876712},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V589*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N589* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:N589,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:N589,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D589,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M589:N589,\">0\")-1)<0,0,COUNTIF(MATRIX2!M589:N589,\">0\"))))))","v":1065016.5120000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W589*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O589*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:O589,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:O589,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E589,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M589:O589,\">0\")-1)<0,0,COUNTIF(MATRIX2!M589:O589,\">0\"))))))","v":1150217.8329600003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X589*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P589*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:P589,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:P589,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F589,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M589:P589,\">0\")-1)<0,0,COUNTIF(MATRIX2!M589:P589,\">0\")))))))","v":954337.34604572493},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y589*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q589*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:Q589,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:Q589,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G589,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M589:Q589,\">0\")-1)<0,0,COUNTIF(MATRIX2!M589:Q589,\">0\"))))))","v":922372.03083217912},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z589*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R589*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:R589,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:R589,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H589,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M589:R589,\">0\")-1)<0,0,COUNTIF(MATRIX2!M589:R589,\">0\"))))))","v":991549.93314459256},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA589*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S589*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:S589,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M589:S589,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I589,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M589:S589,\">0\")-1)<0,0,COUNTIF(MATRIX2!M589:S589,\">0\"))))))","v":1065916.1781304372},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":6149409.8331129346}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":984},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,4,FALSE)","v":235.13994910941477},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,7,FALSE)","v":1179},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,10,FALSE)","v":277230},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,11,FALSE)","v":3326760},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1367687.1600000001},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-01"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"IF(MATRIX2!D590=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D590,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-12040136.876712328},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V590*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N590* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:N590,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:N590,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D590,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M590:N590,\">0\")-1)<0,0,COUNTIF(MATRIX2!M590:N590,\">0\"))))))","v":3880332.8640000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W590*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O590*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:O590,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:O590,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E590,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M590:O590,\">0\")-1)<0,0,COUNTIF(MATRIX2!M590:O590,\">0\"))))))","v":4190759.4931200007},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X590*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P590*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:P590,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:P590,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F590,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M590:P590,\">0\")-1)<0,0,COUNTIF(MATRIX2!M590:P590,\">0\")))))))","v":3508861.3793334402},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y590*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q590*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:Q590,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:Q590,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G590,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M590:Q590,\">0\")-1)<0,0,COUNTIF(MATRIX2!M590:Q590,\">0\"))))))","v":1580634.6284173536},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z590*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R590*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:R590,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:R590,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H590,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M590:R590,\">0\")-1)<0,0,COUNTIF(MATRIX2!M590:R590,\">0\"))))))","v":1699182.225548655},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA590*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S590*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:S590,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M590:S590,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I590,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M590:S590,\">0\")-1)<0,0,COUNTIF(MATRIX2!M590:S590,\">0\"))))))","v":1826620.8924648042},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":16686391.482884254}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":985},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,4,FALSE)","v":70.64399642289348},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,7,FALSE)","v":20128},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,10,FALSE)","v":1421922.36},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,11,FALSE)","v":17063068.32},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":21738240},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,12,FALSE)","v":"1987-11-04"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D591=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D591,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-61754282.878684931},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V591*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N591* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:N591,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:N591,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D591,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M591:N591,\">0\")-1)<0,0,COUNTIF(MATRIX2!M591:N591,\">0\"))))))","v":19122580.666224003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W591*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O591*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:O591,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:O591,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E591,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M591:O591,\">0\")-1)<0,0,COUNTIF(MATRIX2!M591:O591,\">0\"))))))","v":19718508.327299997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X591*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P591*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:P591,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:P591,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F591,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M591:P591,\">0\")-1)<0,0,COUNTIF(MATRIX2!M591:P591,\">0\")))))))","v":21197396.451847497},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y591*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q591*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:Q591,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:Q591,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G591,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M591:Q591,\">0\")-1)<0,0,COUNTIF(MATRIX2!M591:Q591,\">0\"))))))","v":22787201.18573606},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z591*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R591*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:R591,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:R591,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H591,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M591:R591,\">0\")-1)<0,0,COUNTIF(MATRIX2!M591:R591,\">0\"))))))","v":24496241.274666265},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA591*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S591*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:S591,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M591:S591,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I591,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M591:S591,\">0\")-1)<0,0,COUNTIF(MATRIX2!M591:S591,\">0\"))))))","v":26333459.370266233},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":133655387.27604005}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":986},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,4,FALSE)","v":159.17278978388998},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,7,FALSE)","v":509},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,10,FALSE)","v":81018.95},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,11,FALSE)","v":972227.4},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":590460.36},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,12,FALSE)","v":"1993-02-01"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D592=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D592,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-3518664.0969863012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V592*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N592* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:N592,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:N592,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D592,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M592:N592,\">0\")-1)<0,0,COUNTIF(MATRIX2!M592:N592,\">0\"))))))","v":918264.91824000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W592*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O592*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:O592,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:O592,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E592,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M592:O592,\">0\")-1)<0,0,COUNTIF(MATRIX2!M592:O592,\">0\"))))))","v":709644.78366599989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X592*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P592*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:P592,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:P592,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F592,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M592:P592,\">0\")-1)<0,0,COUNTIF(MATRIX2!M592:P592,\">0\")))))))","v":762868.14244094992},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y592*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q592*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:Q592,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:Q592,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G592,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M592:Q592,\">0\")-1)<0,0,COUNTIF(MATRIX2!M592:Q592,\">0\"))))))","v":820083.25312402123},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z592*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R592*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:R592,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:R592,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H592,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M592:R592,\">0\")-1)<0,0,COUNTIF(MATRIX2!M592:R592,\">0\"))))))","v":881589.4971083228},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA592*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S592*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:S592,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M592:S592,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I592,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M592:S592,\">0\")-1)<0,0,COUNTIF(MATRIX2!M592:S592,\">0\"))))))","v":947708.7093914469},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":5040159.3039707402}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":987},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,4,FALSE)","v":100.62980891719745},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,7,FALSE)","v":314},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,10,FALSE)","v":31597.759999999998},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,11,FALSE)","v":379173.12},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":364252.56},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D593=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D593,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1372295.0452602739},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V593*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N593* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:N593,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:N593,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D593,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M593:N593,\">0\")-1)<0,0,COUNTIF(MATRIX2!M593:N593,\">0\"))))))","v":433016.91864000005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W593*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O593*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:O593,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:O593,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E593,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M593:O593,\">0\")-1)<0,0,COUNTIF(MATRIX2!M593:O593,\">0\"))))))","v":437776.93923600001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X593*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P593*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:P593,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:P593,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F593,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M593:P593,\">0\")-1)<0,0,COUNTIF(MATRIX2!M593:P593,\">0\")))))))","v":470610.20967869996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y593*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q593*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:Q593,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:Q593,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G593,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M593:Q593,\">0\")-1)<0,0,COUNTIF(MATRIX2!M593:Q593,\">0\"))))))","v":505905.97540460248},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z593*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R593*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:R593,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:R593,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H593,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M593:R593,\">0\")-1)<0,0,COUNTIF(MATRIX2!M593:R593,\">0\"))))))","v":543848.92355994764},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA593*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S593*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:S593,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M593:S593,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I593,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M593:S593,\">0\")-1)<0,0,COUNTIF(MATRIX2!M593:S593,\">0\"))))))","v":584637.59282694373},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2975796.5593461939}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":988},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,4,FALSE)","v":58.420061538461539},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,7,FALSE)","v":325},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,10,FALSE)","v":18986.52},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,11,FALSE)","v":227838.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":377013},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-01-01"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D594=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D594,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-824587.16449315066},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V594*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N594* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:N594,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:N594,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D594,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M594:N594,\">0\")-1)<0,0,COUNTIF(MATRIX2!M594:N594,\">0\"))))))","v":255338.31556800002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W594*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O594*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:O594,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:O594,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E594,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M594:O594,\">0\")-1)<0,0,COUNTIF(MATRIX2!M594:O594,\">0\"))))))","v":263295.56609999994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X594*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P594*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:P594,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:P594,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F594,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M594:P594,\">0\")-1)<0,0,COUNTIF(MATRIX2!M594:P594,\">0\")))))))","v":283042.73355749995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y594*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q594*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:Q594,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:Q594,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G594,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M594:Q594,\">0\")-1)<0,0,COUNTIF(MATRIX2!M594:Q594,\">0\"))))))","v":304270.93857431249},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z594*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R594*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:R594,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:R594,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H594,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M594:R594,\">0\")-1)<0,0,COUNTIF(MATRIX2!M594:R594,\">0\"))))))","v":327091.25896738592},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA594*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S594*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:S594,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M594:S594,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I594,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M594:S594,\">0\")-1)<0,0,COUNTIF(MATRIX2!M594:S594,\">0\"))))))","v":351623.10338993982},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1784661.9161571381}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":990},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,4,FALSE)","v":129.3645061728395},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,7,FALSE)","v":324},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,10,FALSE)","v":41914.1},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,11,FALSE)","v":502969.2},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":375852.96},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D595=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D595,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1820335.1046575343},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V595*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N595* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:N595,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:N595,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D595,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M595:N595,\">0\")-1)<0,0,COUNTIF(MATRIX2!M595:N595,\">0\"))))))","v":514398.17064000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W595*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O595*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:O595,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:O595,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E595,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M595:O595,\">0\")-1)<0,0,COUNTIF(MATRIX2!M595:O595,\">0\"))))))","v":451718.87997600005},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X595*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P595*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:P595,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:P595,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F595,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M595:P595,\">0\")-1)<0,0,COUNTIF(MATRIX2!M595:P595,\">0\")))))))","v":485597.79597420001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y595*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q595*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:Q595,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:Q595,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G595,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M595:Q595,\">0\")-1)<0,0,COUNTIF(MATRIX2!M595:Q595,\">0\"))))))","v":522017.63067226502},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z595*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R595*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:R595,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:R595,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H595,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M595:R595,\">0\")-1)<0,0,COUNTIF(MATRIX2!M595:R595,\">0\"))))))","v":561168.95297268487},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA595*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S595*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:S595,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M595:S595,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I595,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M595:S595,\">0\")-1)<0,0,COUNTIF(MATRIX2!M595:S595,\">0\"))))))","v":603256.62444563617},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3138158.0546807861}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":991},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,4,FALSE)","v":60.876040100250627},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,7,FALSE)","v":399},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,10,FALSE)","v":24289.54},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,11,FALSE)","v":291474.48},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":462855.96},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-03-01"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D596=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D596,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1054898.0495342466},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V596*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N596* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:N596,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:N596,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D596,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M596:N596,\">0\")-1)<0,0,COUNTIF(MATRIX2!M596:N596,\">0\"))))))","v":333009.59340000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W596*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O596*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:O596,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:O596,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E596,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M596:O596,\">0\")-1)<0,0,COUNTIF(MATRIX2!M596:O596,\">0\"))))))","v":336835.19594999996},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X596*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P596*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:P596,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:P596,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F596,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M596:P596,\">0\")-1)<0,0,COUNTIF(MATRIX2!M596:P596,\">0\")))))))","v":362097.83564624994},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y596*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q596*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:Q596,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:Q596,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G596,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M596:Q596,\">0\")-1)<0,0,COUNTIF(MATRIX2!M596:Q596,\">0\"))))))","v":389255.17331971868},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z596*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R596*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:R596,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:R596,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H596,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M596:R596,\">0\")-1)<0,0,COUNTIF(MATRIX2!M596:R596,\">0\"))))))","v":418449.31131869758},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA596*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S596*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:S596,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M596:S596,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I596,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M596:S596,\">0\")-1)<0,0,COUNTIF(MATRIX2!M596:S596,\">0\"))))))","v":449833.00966759986},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2289480.1193022663}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":992},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,4,FALSE)","v":75.666966236345587},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,7,FALSE)","v":2014},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,10,FALSE)","v":152393.26999999999},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,11,FALSE)","v":1828719.24},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":2336320.56},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,12,FALSE)","v":"1995-11-01"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D597=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D597,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-6618460.5918904105},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V597*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N597* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:N597,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:N597,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D597,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M597:N597,\">0\")-1)<0,0,COUNTIF(MATRIX2!M597:N597,\">0\"))))))","v":2089311.7317000004},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W597*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O597*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:O597,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:O597,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E597,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M597:O597,\">0\")-1)<0,0,COUNTIF(MATRIX2!M597:O597,\">0\"))))))","v":2113313.6717249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X597*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P597*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:P597,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:P597,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F597,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M597:P597,\">0\")-1)<0,0,COUNTIF(MATRIX2!M597:P597,\">0\")))))))","v":2271812.1971043749},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y597*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q597*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:Q597,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:Q597,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G597,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M597:Q597,\">0\")-1)<0,0,COUNTIF(MATRIX2!M597:Q597,\">0\"))))))","v":2442198.1118872031},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z597*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R597*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:R597,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:R597,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H597,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M597:R597,\">0\")-1)<0,0,COUNTIF(MATRIX2!M597:R597,\">0\"))))))","v":2625362.9702787432},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA597*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S597*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:S597,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M597:S597,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I597,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M597:S597,\">0\")-1)<0,0,COUNTIF(MATRIX2!M597:S597,\">0\"))))))","v":2822265.1930496483},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":14364263.875744971}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":994},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,4,FALSE)","v":86.00838405486499},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,7,FALSE)","v":69.989999999999995},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,10,FALSE)","v":6019.7268000000004},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,11,FALSE)","v":72236.721600000004},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":81191.199599999993},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-10-17"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-11-30"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D598=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D598,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-261437.55954410959},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V598*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N598* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:N598,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:N598,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D598,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M598:N598,\">0\")-1)<0,0,COUNTIF(MATRIX2!M598:N598,\">0\"))))))","v":82530.454428000012},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W598*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O598*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:O598,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:O598,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E598,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M598:O598,\">0\")-1)<0,0,COUNTIF(MATRIX2!M598:O598,\">0\"))))))","v":83478.561398999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X598*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P598*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:P598,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:P598,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F598,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M598:P598,\">0\")-1)<0,0,COUNTIF(MATRIX2!M598:P598,\">0\")))))))","v":89739.453503924989},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y598*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q598*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:Q598,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:Q598,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G598,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M598:Q598,\">0\")-1)<0,0,COUNTIF(MATRIX2!M598:Q598,\">0\"))))))","v":96469.912516719371},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z598*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R598*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:R598,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:R598,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H598,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M598:R598,\">0\")-1)<0,0,COUNTIF(MATRIX2!M598:R598,\">0\"))))))","v":103705.15595547332},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA598*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S598*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:S598,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M598:S598,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I598,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M598:S598,\">0\")-1)<0,0,COUNTIF(MATRIX2!M598:S598,\">0\"))))))","v":111483.04265213381},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":567406.5804552515}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":996},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,4,FALSE)","v":17.125055475156778},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,7,FALSE)","v":1036.5},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,10,FALSE)","v":17750.12},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,11,FALSE)","v":213001.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":1202381.46},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-01-04"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-09-30"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D599=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D599,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-770890.14312328771},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V599*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N599* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:N599,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:N599,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D599,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M599:N599,\">0\")-1)<0,0,COUNTIF(MATRIX2!M599:N599,\">0\"))))))","v":243354.14520000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W599*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O599*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:O599,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:O599,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E599,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M599:O599,\">0\")-1)<0,0,COUNTIF(MATRIX2!M599:O599,\">0\"))))))","v":246149.78909999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X599*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P599*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:P599,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:P599,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F599,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M599:P599,\">0\")-1)<0,0,COUNTIF(MATRIX2!M599:P599,\">0\")))))))","v":264611.02328249998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y599*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q599*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:Q599,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:Q599,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G599,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M599:Q599,\">0\")-1)<0,0,COUNTIF(MATRIX2!M599:Q599,\">0\"))))))","v":284456.85002868751},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z599*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R599*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:R599,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:R599,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H599,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M599:R599,\">0\")-1)<0,0,COUNTIF(MATRIX2!M599:R599,\">0\"))))))","v":305791.11378083902},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA599*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S599*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:S599,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M599:S599,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I599,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M599:S599,\">0\")-1)<0,0,COUNTIF(MATRIX2!M599:S599,\">0\"))))))","v":328725.44731440191},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1673088.3687064284}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":997},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,4,FALSE)","v":74.89216606498195},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,7,FALSE)","v":277},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,10,FALSE)","v":20745.13},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,11,FALSE)","v":248941.56},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":321331.08},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-12-01"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D600=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D600,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-900963.83769863006},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V600*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N600* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:N600,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:N600,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D600,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M600:N600,\">0\")-1)<0,0,COUNTIF(MATRIX2!M600:N600,\">0\"))))))","v":284415.73230000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W600*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O600*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:O600,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:O600,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E600,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M600:O600,\">0\")-1)<0,0,COUNTIF(MATRIX2!M600:O600,\">0\"))))))","v":287683.09027499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X600*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P600*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:P600,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:P600,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F600,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M600:P600,\">0\")-1)<0,0,COUNTIF(MATRIX2!M600:P600,\">0\")))))))","v":309259.32204562495},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y600*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q600*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:Q600,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:Q600,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G600,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M600:Q600,\">0\")-1)<0,0,COUNTIF(MATRIX2!M600:Q600,\">0\"))))))","v":332453.77119904687},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z600*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R600*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:R600,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:R600,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H600,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M600:R600,\">0\")-1)<0,0,COUNTIF(MATRIX2!M600:R600,\">0\"))))))","v":357387.80403897539},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA600*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S600*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:S600,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M600:S600,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I600,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M600:S600,\">0\")-1)<0,0,COUNTIF(MATRIX2!M600:S600,\">0\"))))))","v":384191.88934189844},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1955391.6092005458}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":998},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,4,FALSE)","v":85.666844036697242},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,7,FALSE)","v":545},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,10,FALSE)","v":46688.43},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,11,FALSE)","v":560261.16},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":632221.80000000005},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-31"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D601=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D601,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-2027684.9105753426},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V601*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N601* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:N601,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:N601,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D601,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M601:N601,\">0\")-1)<0,0,COUNTIF(MATRIX2!M601:N601,\">0\"))))))","v":633963.51559800003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W601*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O601*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:O601,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:O601,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E601,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M601:O601,\">0\")-1)<0,0,COUNTIF(MATRIX2!M601:O601,\">0\"))))))","v":647451.80302500003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X601*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P601*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:P601,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:P601,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F601,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M601:P601,\">0\")-1)<0,0,COUNTIF(MATRIX2!M601:P601,\">0\")))))))","v":696010.68825187499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y601*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q601*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:Q601,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:Q601,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G601,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M601:Q601,\">0\")-1)<0,0,COUNTIF(MATRIX2!M601:Q601,\">0\"))))))","v":748211.4898707656},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z601*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R601*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:R601,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:R601,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H601,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M601:R601,\">0\")-1)<0,0,COUNTIF(MATRIX2!M601:R601,\">0\"))))))","v":804327.35161107301},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA601*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S601*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:S601,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M601:S601,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I601,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M601:S601,\">0\")-1)<0,0,COUNTIF(MATRIX2!M601:S601,\">0\"))))))","v":864651.9029819034},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":4394616.7513386179}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":999},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,4,FALSE)","v":61.109804986423107},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,7,FALSE)","v":81.02},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,10,FALSE)","v":4951.1163999999999},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,11,FALSE)","v":59413.396800000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":93986.440799999997},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-06-01"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D602=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D602,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-215027.6634871233},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V602*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N602* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:N602,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:N602,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D602,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M602:N602,\">0\")-1)<0,0,COUNTIF(MATRIX2!M602:N602,\">0\"))))))","v":67879.805844000017},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W602*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O602*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:O602,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:O602,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E602,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M602:O602,\">0\")-1)<0,0,COUNTIF(MATRIX2!M602:O602,\">0\"))))))","v":68659.606677000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X602*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P602*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:P602,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:P602,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F602,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M602:P602,\">0\")-1)<0,0,COUNTIF(MATRIX2!M602:P602,\">0\")))))))","v":73809.077177774991},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y602*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q602*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:Q602,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:Q602,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G602,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M602:Q602,\">0\")-1)<0,0,COUNTIF(MATRIX2!M602:Q602,\">0\"))))))","v":79344.757966108125},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z602*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R602*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:R602,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:R602,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H602,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M602:R602,\">0\")-1)<0,0,COUNTIF(MATRIX2!M602:R602,\">0\"))))))","v":85295.614813566237},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA602*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S602*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:S602,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M602:S602,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I602,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M602:S602,\">0\")-1)<0,0,COUNTIF(MATRIX2!M602:S602,\">0\"))))))","v":91692.785924583688},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":466681.64840303303}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":1000},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,4,FALSE)","v":73.56050632911392},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,7,FALSE)","v":158},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,10,FALSE)","v":11622.56},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,11,FALSE)","v":139470.72},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":183286.32},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-01-14"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D603=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D603,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-504769.37293150683},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V603*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N603* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:N603,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:N603,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D603,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M603:N603,\">0\")-1)<0,0,COUNTIF(MATRIX2!M603:N603,\">0\"))))))","v":159345.29760000002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W603*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O603*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:O603,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:O603,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E603,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M603:O603,\">0\")-1)<0,0,COUNTIF(MATRIX2!M603:O603,\">0\"))))))","v":161175.85079999999},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X603*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P603*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:P603,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:P603,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F603,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M603:P603,\">0\")-1)<0,0,COUNTIF(MATRIX2!M603:P603,\">0\")))))))","v":173264.03960999998},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y603*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q603*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:Q603,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:Q603,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G603,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M603:Q603,\">0\")-1)<0,0,COUNTIF(MATRIX2!M603:Q603,\">0\"))))))","v":186258.84258074997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z603*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R603*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:R603,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:R603,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H603,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M603:R603,\">0\")-1)<0,0,COUNTIF(MATRIX2!M603:R603,\">0\"))))))","v":200228.25577430625},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA603*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S603*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:S603,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M603:S603,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I603,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M603:S603,\">0\")-1)<0,0,COUNTIF(MATRIX2!M603:S603,\">0\"))))))","v":215245.37495737919},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1095517.6613224354}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":1001},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,4,FALSE)","v":73.820160000000001},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,10,FALSE)","v":36910.080000000002},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,11,FALSE)","v":442920.96000000002},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":580020},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-01-03"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D604=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D604,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-1603009.8305753425},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V604*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N604* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:N604,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:N604,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D604,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M604:N604,\">0\")-1)<0,0,COUNTIF(MATRIX2!M604:N604,\">0\"))))))","v":506037.19680000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W604*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O604*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:O604,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:O604,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E604,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M604:O604,\">0\")-1)<0,0,COUNTIF(MATRIX2!M604:O604,\">0\"))))))","v":511850.5344},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X604*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P604*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:P604,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:P604,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F604,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M604:P604,\">0\")-1)<0,0,COUNTIF(MATRIX2!M604:P604,\">0\")))))))","v":550239.32447999995},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y604*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q604*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:Q604,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:Q604,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G604,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M604:Q604,\">0\")-1)<0,0,COUNTIF(MATRIX2!M604:Q604,\">0\"))))))","v":591507.27381599997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z604*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R604*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:R604,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:R604,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H604,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M604:R604,\">0\")-1)<0,0,COUNTIF(MATRIX2!M604:R604,\">0\"))))))","v":635870.31935220002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA604*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S604*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:S604,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M604:S604,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I604,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M604:S604,\">0\")-1)<0,0,COUNTIF(MATRIX2!M604:S604,\">0\"))))))","v":683560.59330361488},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":3479065.242151815}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":1002},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,4,FALSE)","v":79.14938405797102},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,7,FALSE)","v":276},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,10,FALSE)","v":21845.23},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,11,FALSE)","v":262142.76},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":320171.04000000004},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-01-01"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D605=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D605,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-948741.33139726031},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V605*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N605* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:N605,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:N605,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D605,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M605:N605,\">0\")-1)<0,0,COUNTIF(MATRIX2!M605:N605,\">0\"))))))","v":299498.10330000008},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W605*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O605*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:O605,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:O605,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E605,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M605:O605,\">0\")-1)<0,0,COUNTIF(MATRIX2!M605:O605,\">0\"))))))","v":302938.72702499997},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X605*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P605*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:P605,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:P605,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F605,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M605:P605,\">0\")-1)<0,0,COUNTIF(MATRIX2!M605:P605,\">0\")))))))","v":325659.13155187498},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y605*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q605*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:Q605,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:Q605,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G605,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M605:Q605,\">0\")-1)<0,0,COUNTIF(MATRIX2!M605:Q605,\">0\"))))))","v":350083.56641826563},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z605*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R605*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:R605,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:R605,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H605,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M605:R605,\">0\")-1)<0,0,COUNTIF(MATRIX2!M605:R605,\">0\"))))))","v":376339.83389963553},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA605*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S605*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:S605,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M605:S605,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I605,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M605:S605,\">0\")-1)<0,0,COUNTIF(MATRIX2!M605:S605,\">0\"))))))","v":404565.32144210814},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":2059084.6836368844}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":1003},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,4,FALSE)","v":135.81438461538463},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,7,FALSE)","v":130},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,10,FALSE)","v":17655.87},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,11,FALSE)","v":211870.44},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":150805.20000000001},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-01-01"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D606=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D606,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-766796.85271232878},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V606*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N606* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:N606,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:N606,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D606,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M606:N606,\">0\")-1)<0,0,COUNTIF(MATRIX2!M606:N606,\">0\"))))))","v":212481.72300000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W606*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O606*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:O606,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:O606,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E606,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M606:O606,\">0\")-1)<0,0,COUNTIF(MATRIX2!M606:O606,\">0\"))))))","v":181245.22962000003},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X606*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P606*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:P606,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:P606,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F606,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M606:P606,\">0\")-1)<0,0,COUNTIF(MATRIX2!M606:P606,\">0\")))))))","v":194838.62184150002},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y606*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q606*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:Q606,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:Q606,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G606,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M606:Q606,\">0\")-1)<0,0,COUNTIF(MATRIX2!M606:Q606,\">0\"))))))","v":209451.51847961251},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z606*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R606*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:R606,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:R606,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H606,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M606:R606,\">0\")-1)<0,0,COUNTIF(MATRIX2!M606:R606,\">0\"))))))","v":225160.38236558344},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA606*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S606*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:S606,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M606:S606,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I606,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M606:S606,\">0\")-1)<0,0,COUNTIF(MATRIX2!M606:S606,\">0\"))))))","v":242047.41104300218},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":1265224.8863496983}]
[{"$f":"Table_Provincial_GTAC3536[[#This Row],[SystemID]]","v":1004},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,4,FALSE)","v":58.366466666666668},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,10,FALSE)","v":8754.9699999999993},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,11,FALSE)","v":105059.64},{"$f":"Table_Provincial_GTAC35378[[#This Row],[Benchmark]]*Table_Provincial_GTAC35378[[#This Row],[ExtentM2]]*12","v":174006},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-07-01"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"IF(MATRIX2!D607=1,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]]*MATRIX2!D607,($Y$8-$X$2)/365*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])","v":-380229.54641095886},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2,\n    (((MATRIX2!V607*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^2)+\n       (MATRIX2!N607* IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:N607,0))))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^2<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+\n\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:N607,0)))*(1+\n                                 (IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!D607,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+\n\n                                (IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^\n                                 (IF((COUNTIF(MATRIX2!M607:N607,\">0\")-1)<0,0,COUNTIF(MATRIX2!M607:N607,\">0\"))))))","v":120030.63870000001},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3,(((MATRIX2!W607*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^3)+(MATRIX2!O607*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:O607,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^3<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:O607,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!E607,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M607:O607,\">0\")-1)<0,0,COUNTIF(MATRIX2!M607:O607,\">0\"))))))","v":121409.546475},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4,((((MATRIX2!X607*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^4)+(MATRIX2!P607*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:P607,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^4<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:P607,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!F607,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M607:P607,\">0\")-1)<0,0,COUNTIF(MATRIX2!M607:P607,\">0\")))))))","v":130515.26246062499},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5,(((MATRIX2!Y607*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^5)+(MATRIX2!Q607*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:Q607,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^5<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:Q607,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!G607,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M607:Q607,\">0\")-1)<0,0,COUNTIF(MATRIX2!M607:Q607,\">0\"))))))","v":140303.90714517186},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6,(((MATRIX2!Z607*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^6)+(MATRIX2!R607*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:R607,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^6<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:R607,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!H607,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M607:R607,\">0\")-1)<0,0,COUNTIF(MATRIX2!M607:R607,\">0\"))))))","v":150826.70018105974},{"$f":"IF('MAIN-INTERFACE'!$D$2=\"No\",(Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7,(((MATRIX2!AA607*Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]])^7)+(MATRIX2!S607*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:S607,0))))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^7<Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]],(Table_Provincial_GTAC35378[[#This Row],[RtmAnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^(COUNTIF(MATRIX2!M607:S607,0)))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))^MATRIX2!I607,Table_Provincial_GTAC35378[[#This Row],[Adj.AnnualRental]])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",Table_Provincial_GTAC35378[[#This Row],[TnTEscalation]],'MAIN-INTERFACE'!$G$2)))^(IF((COUNTIF(MATRIX2!M607:S607,\">0\")-1)<0,0,COUNTIF(MATRIX2!M607:S607,\">0\"))))))","v":162138.70269463921},{"$f":"SUM(Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]:[FY 2023/24]])","v":825224.75765649579}]

{"sheet":"BSL-Rtm (Y1-Y5)","index":3,"n_rows":608,"n_cols":22,"rows_kept":608,"cut":false,"hidden":true,"merged":[]}
["SystemID","ProvinceCode","Province","Adj.CostPerm2","Benchmark","Urban Classification","ExtentM2","TnTUseLease","TnTEscalation","Adj.RentalPerMonth","Adj.AnnualRental","LeaseStartDate2","LeaseEndDate","MonthToMonth","ΔFY 2017/18","ΔFY 2018/19","ΔFY 2019/20","ΔFY 2020/21","ΔFY 2021/22","ΔFY 2022/23","ΔFY 2023/24","TOTAL"]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":1},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,4,FALSE)","v":182.33568900126423},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,7,FALSE)","v":791},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,10,FALSE)","v":144227.53},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,11,FALSE)","v":1730730.36},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6832828.6267397264},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":972351.9276875474},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2066177.1673558999},{"$f":"SUM(P2:U2)","v":3038529.0950434473}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":2},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,4,FALSE)","v":169.35356330014224},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,7,FALSE)","v":1406},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,10,FALSE)","v":238111.11},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,11,FALSE)","v":2857333.32},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11280595.381150683},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1578586.0594699397},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2281372.2132038409},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2470472.2145501478},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2675194.4828259097},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2896825.869397114},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3136758.9539899002},15039209.793436855]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":3},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,4,FALSE)","v":124.16338983050848},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,7,FALSE)","v":295},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,10,FALSE)","v":36628.199999999997},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,11,FALSE)","v":439538.4},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1735273.5189041097},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":66407.550000000047},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":109810.85250000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":85081.286437500035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":58497.002920312574},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":29918.898139335972},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-802.56450021377532},348913.02549693489]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":4},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,4,FALSE)","v":110.23819209039549},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,7,FALSE)","v":354},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,10,FALSE)","v":39024.32},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,11,FALSE)","v":468291.84000000003},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1848790.5244931509},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":79794.840000000026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":136437.01800000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":111547.90635000006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":84792.111326250073},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":56029.631675718818},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":25109.966051397787},493711.47340336681]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":5},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,4,FALSE)","v":121.1889847715736},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,7,FALSE)","v":394},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,10,FALSE)","v":47748.46},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,11,FALSE)","v":572981.52},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2262099.6447123289},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":335689.6487127787},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":485804.46509249642},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":526786.0482824808},1348280.162087756]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":6},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,4,FALSE)","v":115.04672222222223},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,7,FALSE)","v":540},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,10,FALSE)","v":62125.23},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,11,FALSE)","v":745502.76},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2943204.0470136986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":7},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,4,FALSE)","v":61.641045454545456},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,7,FALSE)","v":440},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,10,FALSE)","v":27122.06},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,11,FALSE)","v":325464.71999999997},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1284916.880876712},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":14955.237636624661},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":33876.646310640092},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":38467.353850741347},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":43566.361181694374},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":49224.910525840765},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":55499.136851239775},235589.64635678101]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":8},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,4,FALSE)","v":113.42489130434782},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,7,FALSE)","v":736},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,10,FALSE)","v":83480.72},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,11,FALSE)","v":1001768.64},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3954927.6992876711},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":737117.27388451912},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":798676.70738090039},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":866525.86509620049},2402319.8463616204]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":9},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,4,FALSE)","v":93.312018228535408},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,7,FALSE)","v":412.54},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,10,FALSE)","v":38494.94},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,11,FALSE)","v":461939.28},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1823710.9656986301},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":144098.64993119397},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":235342.34834946488},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":256386.72624507867},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":279280.92862441589},915108.65315015346]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":10},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,4,FALSE)","v":98.821310942578549},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,7,FALSE)","v":923},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,10,FALSE)","v":91212.07},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,11,FALSE)","v":1094544.8400000001},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4321203.0532602742},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":577639.88054004742},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":605117.18829004781},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":634530.01069679111},1817287.0795268863]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":11},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,4,FALSE)","v":133.1673076923077},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,7,FALSE)","v":1164.8},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,10,FALSE)","v":155113.28},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,11,FALSE)","v":1861359.36},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7348544.7609863011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4842.7590740728192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1278508.9447366663},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1387058.9098912796},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1504763.0659764386},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1632389.012795449},5807562.6924739061]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":12},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,4,FALSE)","v":139.12871171381812},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,7,FALSE)","v":2566.1999999999998},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,10,FALSE)","v":357032.1},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,11,FALSE)","v":4284385.2},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":16914518.008767124},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1929542.3188418262},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2450166.2718630671},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2603883.3828665693},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2767026.1020382997},9750618.0756097622]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":13},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,4,FALSE)","v":41.618457792207792},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,7,FALSE)","v":616},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,10,FALSE)","v":25636.97},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,11,FALSE)","v":307643.64},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1214560.2335342465},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-11536.636500000022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-47877.041474999976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-74541.092585624952},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-103204.94752954686},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-134018.59159426286},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-167143.25896383252},-538321.56864826719]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":14},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,4,FALSE)","v":130.67388888888888},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,10,FALSE)","v":58803.25},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,11,FALSE)","v":705639},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2785824.1068493146},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":192970.09500000009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":436231.28400000033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":492428.76802500023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":555189.07712437538},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":625239.22455595364},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":703384.22970962571},3005442.6784149553]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":15},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,4,FALSE)","v":123.28337579617835},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,7,FALSE)","v":314},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,10,FALSE)","v":38710.980000000003},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,11,FALSE)","v":464531.76},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1833945.9346849315},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":69026.700000000012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":113567.52300000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":87245.205225000042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":58948.713616875059},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":28529.985138140677},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-4170.1479764987016},353147.97900351713]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":16},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,4,FALSE)","v":140.72102189781023},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,7,FALSE)","v":548},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,10,FALSE)","v":77115.12},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,11,FALSE)","v":925381.44},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3653355.2192876711},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":45953.39091287693},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":619171.8626400003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":696401.81975400029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":782503.23039315059},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":878449.37424599694},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":985317.3190451432},4007796.9969911682]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":18},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,4,FALSE)","v":79.948076923076925},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,7,FALSE)","v":520},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,10,FALSE)","v":41573},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,11,FALSE)","v":498876},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1969535.1123287671},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-18707.849999999977},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-77637.577499999898},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-120876.09581249987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-167357.5029984375},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-217325.01572332031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-271040.09190256917},-872944.13393682672]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":19},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,4,FALSE)","v":128.40270635994588},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,7,FALSE)","v":739},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,10,FALSE)","v":94889.600000000006},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,11,FALSE)","v":1138675.2},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4495427.2964383559},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":72653.866435068659},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":478240.23456307221},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":538218.24673654907},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":604864.50933534862},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":678874.43209747807},2372851.2891675169]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":20},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,4,FALSE)","v":110.1924023668639},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,7,FALSE)","v":422.5},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,10,FALSE)","v":46556.29},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,11,FALSE)","v":558675.48},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2205620.1826849314},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":100168.70352600003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":212164.57479564013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":224654.91047508491},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":237842.48081037216},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":251762.81056428177},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":266452.91510825383},1293046.3952796329]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":21},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,4,FALSE)","v":138.28843179309607},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,7,FALSE)","v":2708.89},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,10,FALSE)","v":374608.15},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,11,FALSE)","v":4495297.8},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":17747189.396712326},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1721342.156436001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2244317.1634086007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2440954.853575415},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2654605.4827376315},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2886726.2302985415},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3138898.0608349666},15086843.947291156]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":22},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,4,FALSE)","v":134.16385057471265},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,7,FALSE)","v":1218},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,10,FALSE)","v":163411.57},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,11,FALSE)","v":1960938.84},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7741679.0916164387},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":449397.06000000006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":819133.26600000029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":733497.84795000032},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":641439.7735462503},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":542477.34356221906},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":436092.73132938566},3622038.0223878562]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":24},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,4,FALSE)","v":124.47820512820513},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,7,FALSE)","v":585},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,10,FALSE)","v":72819.75},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,11,FALSE)","v":873837},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3449860.5945205479},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":25},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,4,FALSE)","v":132.15699481865286},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,7,FALSE)","v":1930},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,10,FALSE)","v":255063},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,11,FALSE)","v":3060756},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-15"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-14"},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12083696.975342466},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":328021.3722000001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":687724.65250800084},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":720556.21288356045},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":754537.79508790979},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":789663.78659425117},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":825921.72344480036},4106425.5427185227]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":26},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,4,FALSE)","v":117.22037037037038},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,7,FALSE)","v":1728},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,10,FALSE)","v":202556.79999999999},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,11,FALSE)","v":2430681.6},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9596197.7687671222},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":116387.04192000022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":236317.7033088007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":239153.08366041631},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":241158.92622064613},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":242200.06226289086},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":242126.07866860414},1317342.8960413584]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":27},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,4,FALSE)","v":143.65940409683427},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,7,FALSE)","v":537},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,10,FALSE)","v":77145.100000000006},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,11,FALSE)","v":925741.2},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-10-31"},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3654775.532054794},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":831924.52673861943},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1006839.3936264005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1119625.2346486805},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1244597.3023976621},4202986.4574113628]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":28},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,4,FALSE)","v":58.211992872807016},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,7,FALSE)","v":729.6},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,10,FALSE)","v":42471.47},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,11,FALSE)","v":509657.64},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2012100.4362739725},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":88560.674814155907},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":142706.34406654804},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":153409.31987153902},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":164915.01886190451},549591.35761414748]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":29},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,4,FALSE)","v":128.91178637200736},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,7,FALSE)","v":543},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,10,FALSE)","v":69999.100000000006},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,11,FALSE)","v":839989.2},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3316231.3347945204},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":184091.98986169801},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":601200.51205861231},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":664076.25007278752},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":733268.3814029058},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":809394.69971450244},2992031.8331105057]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":30},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,4,FALSE)","v":128.3821686007297},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,7,FALSE)","v":7101.63},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,10,FALSE)","v":911722.66},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,11,FALSE)","v":10940671.92},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":43193173.251287669},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3206108.24947384},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4511161.081414558},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4772773.8708385639},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5048636.9190516248},17538680.120778587]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":33},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,4,FALSE)","v":139.36904000000001},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,10,FALSE)","v":69684.52},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,11,FALSE)","v":836214.24},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3301327.9995616437},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":139560.33453553973},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":260168.11269888014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":284947.66671479074},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":312007.0429269739},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":341550.93645175698},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":373802.0912153197},1712036.1845432611]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":34},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,4,FALSE)","v":158.13691830403309},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,7,FALSE)","v":967},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,10,FALSE)","v":152918.39999999999},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,11,FALSE)","v":1835020.8},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-31"},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7244561.5693150684},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":356654.17056000023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":777508.30800960027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":847379.41972036846},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":923415.50389824831},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1006152.9046053768},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1096174.1093987215},5007284.4161923155]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":35},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,4,FALSE)","v":100.10708661417324},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,7,FALSE)","v":25.4},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,10,FALSE)","v":2542.7199999999998},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,11,FALSE)","v":30512.639999999999},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":120462.23079452054},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5135.5847506849386},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":17331.705396000016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":19748.422206300016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":22458.076667932528},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":25493.807493803477},90167.596514720964]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":36},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,4,FALSE)","v":127.95880483153209},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,7,FALSE)","v":629.20000000000005},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,10,FALSE)","v":80511.679999999993},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,11,FALSE)","v":966140.16},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-12-31"},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3814268.4124931507},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":540612.03595527424},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":783251.26390211564},1323863.2998573899]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":37},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,4,FALSE)","v":152.75299517444117},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,7,FALSE)","v":288.464},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,10,FALSE)","v":44063.74},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,11,FALSE)","v":528764.88},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2087534.7728219177},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":389572.85414980742},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":458944.90932564501},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":496962.67143344705},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":538119.51721200452},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":582673.89805763774},2466273.8501785416]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":38},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,4,FALSE)","v":148.19553719008263},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,10,FALSE)","v":35863.32},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,11,FALSE)","v":430359.84},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-30"},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1699037.066958904},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":91532.925031402905},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":385452.20272617519},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":411343.10823855945},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":438964.57098592701},1327292.8069820646]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":39},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,4,FALSE)","v":118.76794029850747},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,7,FALSE)","v":335},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,10,FALSE)","v":39787.26},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,11,FALSE)","v":477447.12},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1884935.0682739725},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":24307.923027070472},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":309586.27348573058},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":329457.02257479174},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":350583.70234596671},1013934.9214335595]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":40},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,4,FALSE)","v":148.65636363636364},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,10,FALSE)","v":35974.839999999997},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,11,FALSE)","v":431698.08},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1704320.365150685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":211301.24758463539},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":348875.97236030898},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":384182.32634933683},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":422959.31593312218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":465541.278095374},1832860.1403227774]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":41},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,4,FALSE)","v":136.93487603305786},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,10,FALSE)","v":33138.239999999998},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,11,FALSE)","v":397658.88},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1569935.4687123287},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":217510.41248350695},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":363727.57396800013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":405562.45117080025},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":451990.47507933038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":503501.68478807225},1942292.59748971]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":42},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,4,FALSE)","v":136.43391472868217},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,7,FALSE)","v":258},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,10,FALSE)","v":35199.949999999997},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,11,FALSE)","v":422399.4},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1667609.6860273974},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":97673.705641509849},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":318526.91355503415},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":351360.20044838736},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":387460.9230126472},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":427146.58344698331},1582168.3261045618]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":44},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,4,FALSE)","v":118.74021818181818},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,7,FALSE)","v":3300},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,10,FALSE)","v":391842.72},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,11,FALSE)","v":4702112.6399999997},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":18563683.052712325},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":92350.910760468803},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1121553.7430825662},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1174852.721378346},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1229991.894375829},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1286958.2706707129},4905707.5402679229]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":46},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,4,FALSE)","v":110.20469496021221},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,7,FALSE)","v":377},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,10,FALSE)","v":41547.17},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,11,FALSE)","v":498566.04},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1968311.4072328766},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":41926.794398764614},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":61188.614086237503},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":49869.99402918946},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":36907.089162186952},189892.49167637853]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":47},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,4,FALSE)","v":108.77158296249205},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,7,FALSE)","v":314.60000000000002},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,10,FALSE)","v":34219.54},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,11,FALSE)","v":410634.48},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1621162.4265205478},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":96937.644958795165},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":313513.9956147066},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":340285.67184794688},750737.31242144865]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":48},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,4,FALSE)","v":69.014176245210734},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,7,FALSE)","v":783},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,10,FALSE)","v":54038.1},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,11,FALSE)","v":648457.19999999995},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2560073.49369863},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":159174.35250589903},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":335494.07527654013},494668.42778243916]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":50},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,4,FALSE)","v":119.7},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,7,FALSE)","v":1527},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,10,FALSE)","v":182781.9},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,11,FALSE)","v":2193382.7999999998},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8659355.1090410948},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":430888.85999999987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":761907.33899999969},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":654546.67942499975},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":539133.97038187482},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":415065.30816051527},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":281691.49627255439},3083233.653239944]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":51},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,4,FALSE)","v":120.09809322033898},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,7,FALSE)","v":472},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,10,FALSE)","v":56686.3},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,11,FALSE)","v":680235.6},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2685532.8756164382},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":152163.99349216442},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":329336.87214720005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":358321.64229897631},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":389823.03059139429},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":424057.20421534358},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":461258.73656745639},2114961.4793125349]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":52},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,4,FALSE)","v":121.57267955801105},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,7,FALSE)","v":362},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,10,FALSE)","v":44009.31},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,11,FALSE)","v":528111.72},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2084956.1329315067},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":140808.16076607129},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":260653.85002464009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":283529.23213161132},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":308386.37536501524},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":335395.20040680713},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":364740.07507788669},1693512.8937720316]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":53},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,4,FALSE)","v":145.28431506849316},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,7,FALSE)","v":292},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,10,FALSE)","v":42423.02},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,11,FALSE)","v":509076.24},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2009805.1009315068},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":145091.223168},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":314915.06244288007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":341740.13936831051},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":370833.61284252536},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":402386.13386903371},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":436604.29397759581},2011570.4656683456]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":54},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,4,FALSE)","v":88.437704918032793},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,7,FALSE)","v":305},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,10,FALSE)","v":26973.5},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,11,FALSE)","v":323682},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1277878.8},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3280.6500000000233},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-17222.752499999944},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-42790.608937499986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-70276.05460781249},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-99822.908703398425},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-131585.77685615321},-358417.45160486404]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":55},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,4,FALSE)","v":144.6403964041599},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,7,FALSE)","v":510.59},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,10,FALSE)","v":73851.94},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,11,FALSE)","v":886223.28},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3498760.9492602739},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":251404.99359600013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":545689.19040036015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":592197.8101828642},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":642641.13088925381},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":697349.97944403719},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":756682.85273947613},3485965.9572519916]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":56},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,4,FALSE)","v":133.34358974358975},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,7,FALSE)","v":561.6},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,10,FALSE)","v":74885.759999999995},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,11,FALSE)","v":898629.12},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3547738.5258082189},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":350202.1861997582},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":647210.68265283515},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":702881.5412336865},1700294.4100862797]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":57},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,4,FALSE)","v":-3.046875},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,7,FALSE)","v":64},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,10,FALSE)","v":-195},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,11,FALSE)","v":-2340},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-09-30"},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":-9238.1917808219187},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-1199.4267183131929},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1306.1862889440786},-2505.6130072572714]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":58},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,4,FALSE)","v":102.79393684210527},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,7,FALSE)","v":475},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,10,FALSE)","v":48827.12},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,11,FALSE)","v":585925.43999999994},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2313201.5316164377},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4475.0256139397388},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":60987.221273280098},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":69251.749408142641},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":78431.356076269061},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":88618.291281506303},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":99913.613307097694},401677.25696023554]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":59},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,4,FALSE)","v":124.26},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,7,FALSE)","v":395},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,10,FALSE)","v":49082.7},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,11,FALSE)","v":588992.4},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2325309.7216438358},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":244987.11572830856},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":406212.76636976423},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":449149.88645154313},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":496429.69517381961},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":548478.91060172371},2145258.374325159]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":60},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,4,FALSE)","v":109.90033826638478},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,7,FALSE)","v":473},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,10,FALSE)","v":51982.86},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,11,FALSE)","v":623794.31999999995},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2462705.7948493147},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":8825.5146729452536},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":37353.583624500083},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":21199.455029475153},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2885.9844214800978},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-17796.167968874681},52468.369779525907]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":61},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,4,FALSE)","v":135.22199037592722},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,7,FALSE)","v":9517.7999999999993},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,10,FALSE)","v":1287015.8600000001},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,11,FALSE)","v":15444190.32},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":60972817.126356162},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2725762.4752390832},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":5702263.0800326262},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":6028711.8957893923},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":6372558.9086607136},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":6734613.0009454861},27563909.360667303]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":62},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,4,FALSE)","v":126.44681200857755},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,7,FALSE)","v":1399},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,10,FALSE)","v":176899.09},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,11,FALSE)","v":2122789.08},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8380654.9706301372},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":259115.8075604192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":645059.36981557123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":679526.10527106142},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":715603.95567606529},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":753345.58233712241},3052650.8206602396]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":63},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,4,FALSE)","v":93.892307692307696},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,7,FALSE)","v":1040},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,10,FALSE)","v":97648},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,11,FALSE)","v":1171776},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-12-31"},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4626107.4410958895},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":449440.71166190412},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":654084.50637339172},1103525.2180352958]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":64},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,4,FALSE)","v":110.1924023668639},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,7,FALSE)","v":422.5},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,10,FALSE)","v":46556.29},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,11,FALSE)","v":558675.48},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-01"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2205620.1826849314},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":84251.48488351237},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":212164.57479564013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":224654.91047508491},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":237842.48081037216},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":251762.81056428177},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":266452.91510825383},1277129.1766371452]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":66},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,4,FALSE)","v":95.007532846715335},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,7,FALSE)","v":685},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,10,FALSE)","v":65080.160000000003},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,11,FALSE)","v":780961.92},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3083194.8677260275},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":67},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,4,FALSE)","v":111.22965197215777},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,7,FALSE)","v":862},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,10,FALSE)","v":95879.96},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,11,FALSE)","v":1150559.52},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4542345.9406027393},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":199430.52000000002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":342483.6540000001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":281877.96405000007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":216726.84735375002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":146689.39690528135},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":71399.137673177524},1258607.5199822092]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":68},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,4,FALSE)","v":142.49475875986059},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,7,FALSE)","v":5451},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,10,FALSE)","v":776738.93},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,11,FALSE)","v":9320867.1600000001},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-06-30"},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":36798272.81523288},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2154698.3365850467},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":9074632.4115986377},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":9685289.3012057152},20914620.0493894]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":69},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,4,FALSE)","v":143.53135662898254},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,7,FALSE)","v":6811},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,10,FALSE)","v":977592.07},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,11,FALSE)","v":11731104.84},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":46313759.108054787},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":9556185.7316033337},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":11295775.767424056},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":12236037.895232663},33087999.394260053]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":70},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,4,FALSE)","v":58.394262820512822},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,7,FALSE)","v":312},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,10,FALSE)","v":18219.009999999998},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,11,FALSE)","v":218628.12},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":863131.83813698625},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":9991.3050840000215},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":22756.34512644005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":25840.113342430268},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":29265.327561140293},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":33066.409303695895},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":37281.066750980739},158200.56716868727]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":71},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,4,FALSE)","v":114},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,7,FALSE)","v":689},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,10,FALSE)","v":78546},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,11,FALSE)","v":942552},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3721143.6493150685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":113085.57000000007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":172442.57550000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":114684.36866250006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":52594.296312187565},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-14152.531464398373},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-85905.371324228123},352748.90768606123]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":72},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,4,FALSE)","v":78.80816600397614},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,7,FALSE)","v":2012},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,10,FALSE)","v":158562.03},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,11,FALSE)","v":1902744.36},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7511930.4733150685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-71352.913500000024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-296114.59102499974},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-461029.01235187496},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-638312.01527826558},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-828891.24342413549},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1033763.9136809453},-3329463.6892602211]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":73},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,4,FALSE)","v":91.32437148217636},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,7,FALSE)","v":533},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,10,FALSE)","v":48675.89},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,11,FALSE)","v":584110.68000000005},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2306036.9585753428},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":51768.745993449236},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":220927.84449809301},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":241470.81349324051},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":263872.3756156473},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":288297.35498606774},{"$f":"SUM(P66:U66)","v":1066337.1345864977}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":74},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,4,FALSE)","v":137.04263206672846},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,7,FALSE)","v":863.2},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,10,FALSE)","v":118295.2},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,11,FALSE)","v":1419542.4},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5604275.6120547941},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":662890.35377093661},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1202639.9754840555},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1282186.2218182771},3147716.551073269]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":75},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,4,FALSE)","v":131.75264367816092},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,7,FALSE)","v":348},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,10,FALSE)","v":45849.919999999998},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,11,FALSE)","v":550199.04000000004},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2172155.6620273972},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":123061.02539345366},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":265178.57732259866},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":288809.6692204065},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":314512.50889843912},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":342466.43071124435},1334028.2115461421]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":76},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,4,FALSE)","v":149.39514920714197},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,7,FALSE)","v":1601.8},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,10,FALSE)","v":239301.15},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,11,FALSE)","v":2871613.8},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-31"},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11336973.93369863},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":773695.51234869845},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2497728.0895273006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2706154.4101521801},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2931900.4419367523},8909478.4539649319]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":77},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,4,FALSE)","v":136.74727272727273},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,7,FALSE)","v":572},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,10,FALSE)","v":78219.44},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,11,FALSE)","v":938633.28},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-07-31"},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3705672.7574794521},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":154615.37949664355},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":993906.15679810464},1148521.5362947481]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":78},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,4,FALSE)","v":129.33175762784703},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,7,FALSE)","v":4654},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,10,FALSE)","v":601910},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,11,FALSE)","v":7222920},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":28515692.383561641},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":778313.42400000058},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1715497.931040002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1889654.2708632024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2080511.8557727579},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2289614.4407181181},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2518644.8551953733},11272236.777589455]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":79},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,4,FALSE)","v":128.94942602040817},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,7,FALSE)","v":3136},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,10,FALSE)","v":404385.4},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,11,FALSE)","v":4852624.8},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":19157896.813150685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":516059.10336000007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1137827.5800576005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1253729.1970222108},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1380768.5991359865},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1519976.7333952663},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1672477.5168699194},7480838.7298409836]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":80},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,4,FALSE)","v":52.707826086956523},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,7,FALSE)","v":23},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,10,FALSE)","v":1212.28},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,11,FALSE)","v":14547.36},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":57432.180164383564},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":981.94680000000153},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2551.2432600000066},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3226.6499085000069},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4001.1183960375092},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4886.9189945803264},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5897.7263098978583},21545.603669015709]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":81},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,4,FALSE)","v":103.03925754060324},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,7,FALSE)","v":4310},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,10,FALSE)","v":444099.2},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,11,FALSE)","v":5329190.4000000004},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":21039351.688767124},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":904807.11632545386},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1091759.0489379866},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1209892.5011330256},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1339786.0841246694},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1482553.8174732169},6028798.5679943524]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":83},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,4,FALSE)","v":126.63407854984894},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,7,FALSE)","v":662},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,10,FALSE)","v":83831.759999999995},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,11,FALSE)","v":1005981.12},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3971558.3395068492},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":14514.000000000116},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-44243.483999999822},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-123010.32929999975},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-207684.68799749983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-298709.62359731237},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-396561.42936711072},-1055695.5542619224]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":84},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,4,FALSE)","v":165.85784835290602},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,7,FALSE)","v":906.96100000000001},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,10,FALSE)","v":150426.6},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,11,FALSE)","v":1805119.2},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7126511.6909589032},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":467301.69824909559},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":366278.17723799986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":258365.10053085},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":142358.5430706637},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":17651.493800963508},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-116408.58416396403},1135546.4287256086]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":85},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,4,FALSE)","v":183.32432575757576},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,7,FALSE)","v":1320},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,10,FALSE)","v":241988.11},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,11,FALSE)","v":2903857.32},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11464269.583890408},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":957163.50920547941},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":809753.88000000012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":652696.12199999997},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":483859.03214999987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":302359.16056125006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":107246.79860334424},3313078.5025200737]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":86},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,4,FALSE)","v":242.10867309458217},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,7,FALSE)","v":4356},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,10,FALSE)","v":1054625.3799999999},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,11,FALSE)","v":12655504.560000001},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-03-31"},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":49963238.550575338},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":87},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,4,FALSE)","v":123.85411384217335},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,7,FALSE)","v":3865},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,10,FALSE)","v":478696.15},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,11,FALSE)","v":5744353.7999999998},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":22678394.043287668},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2518736.4503432885},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":4249825.9792800024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4778820.6376905032},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":5368515.6664782418},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":6025566.1705211578},22941464.904313195]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":88},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,4,FALSE)","v":39.155579439252335},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,7,FALSE)","v":3210},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,10,FALSE)","v":125689.41},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,11,FALSE)","v":1508272.92},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5954578.8430684926},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":38750.992078006733},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":234040.23235204932},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":241708.05915081827},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":249259.00961555936},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":256635.88058714708},1020394.1737835808]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":89},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,4,FALSE)","v":135.07710242587601},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,7,FALSE)","v":2226},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,10,FALSE)","v":300681.63},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,11,FALSE)","v":3608179.56},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14244895.194410957},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":944902.10147160757},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1328558.3669315563},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1404552.3075983659},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1484590.438235471},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1568860.1982000656},6731463.4124370664]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":90},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,4,FALSE)","v":124.10728794422005},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,7,FALSE)","v":859.09},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,10,FALSE)","v":106619.33},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,11,FALSE)","v":1279431.96},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5051127.2722191783},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":88725.090418299194},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":364500.18120327964},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":383452.32325235358},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":403238.89994722535},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":423881.40556577896},1663797.9003869367]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":91},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,4,FALSE)","v":123.26195},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,10,FALSE)","v":49304.78},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,11,FALSE)","v":591657.36},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2335830.8376986301},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":270196.74811670836},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":439418.75777336542},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":476721.85846083483},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":517170.42720822169},1703507.7915591302]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":92},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,4,FALSE)","v":127.84014785992218},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,7,FALSE)","v":1285},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,10,FALSE)","v":164274.59},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,11,FALSE)","v":1971295.08},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7782564.9596712328},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":100785.74909048667},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":620658.32659663074},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":654287.87246439513},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":689535.24626835296},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":726458.47794344649},2791725.672363312]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":93},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,4,FALSE)","v":65},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,7,FALSE)","v":132},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,10,FALSE)","v":8580},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,11,FALSE)","v":102960},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":406480.43835616432},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3392.60430962604},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":44401.430290314311},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":48548.460463539464},96342.495063479815]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":95},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,4,FALSE)","v":79.021798866855519},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,7,FALSE)","v":706},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,10,FALSE)","v":55789.39},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,11,FALSE)","v":669472.68000000005},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2643041.45720548},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-25105.225500000059},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-104186.68582499993},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-162211.1382618749},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-224587.42463151552},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-291641.93247887923},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-363725.52841479506},-1171457.9351120647]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":98},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,4,FALSE)","v":56.971744186046514},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,7,FALSE)","v":344},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,10,FALSE)","v":19598.28},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,11,FALSE)","v":235179.36},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":928475.22673972591},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":15874.606800000067},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":41244.580260000075},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":52163.5169835001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":64683.933281662641},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":79004.19605462742},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":95345.375313248602},348316.20869303891]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":99},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,4,FALSE)","v":103.76795168909884},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,7,FALSE)","v":2243.8000000000002},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,10,FALSE)","v":232834.53},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,11,FALSE)","v":2794014.36},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11030615.59660274},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":975799.2926502577},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1416218.8140643202},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1540033.4922064664},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1674542.1325762589},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1820659.4112501307},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1979377.6153229955},9406630.7580704298]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":104},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,4,FALSE)","v":43.110205361341905},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,7,FALSE)","v":6379},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,10,FALSE)","v":275000},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,11,FALSE)","v":3300000},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":13028219.178082192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-21359.589041095693},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-513562.49999999953},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-799579.68749999953},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-1107048.1640625},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1437576.7763671875},-3879126.7169707823]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":106},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,4,FALSE)","v":133.22432432432433},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,7,FALSE)","v":336.7},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,10,FALSE)","v":44856.63},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,11,FALSE)","v":538279.56000000006},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2125098.2081095893},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":124229.21186385804},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":229582.66919165786},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":250462.98637490044},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":273202.25670639588},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":297963.33602102357},1175440.4601578359]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":107},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,4,FALSE)","v":59.77322097378277},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,7,FALSE)","v":427.2},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,9,FALSE)","v":4.9000000000000002E-2},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,10,FALSE)","v":25535.119999999999},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,11,FALSE)","v":306421.44},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1209735.0549041093},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":6226.2155894724419},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":16932.040067241993},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":8554.8948389368597},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-923.24164492520504},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-11608.10629131936},19181.802559406729]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":108},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,4,FALSE)","v":76.818161993769465},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,7,FALSE)","v":321},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,9,FALSE)","v":4.9000000000000002E-2},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,10,FALSE)","v":24658.63},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,11,FALSE)","v":295903.56},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1168211.0409863014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":18438.311641718028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":68496.06118222035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":64317.351337029133},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":59368.758446189575},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":53570.173770722293},264190.65637787938]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":110},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,4,FALSE)","v":83.871748747913188},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,7,FALSE)","v":2396},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,10,FALSE)","v":200956.71},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,11,FALSE)","v":2411480.52},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9520392.9570410959},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-39868.260000000242},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-266577.79799999995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-467432.17185000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-683350.62373874988},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-915462.95951915625},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1164983.7204830926},-3537675.533590999]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":111},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,4,FALSE)","v":116.65522723622932},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,7,FALSE)","v":2490.8000000000002},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,10,FALSE)","v":290564.84000000003},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,11,FALSE)","v":3486778.08},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":13765608.803506849},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":959488.25925638713},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2062499.3813539976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2240905.4503745977},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2434589.4638052671},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2644849.0666154423},10342331.621405691]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":112},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,4,FALSE)","v":32.752512254901958},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,7,FALSE)","v":2448},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,10,FALSE)","v":80178.149999999994},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,11,FALSE)","v":962137.8},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3798467.3145205481},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-36080.167499999981},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-149732.69512499985},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-233122.98225937481},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-322767.54092882806},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-419135.44149849005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-522730.93461087672},-1683569.7619225695]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":113},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,4,FALSE)","v":107.371916},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,7,FALSE)","v":2500},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,10,FALSE)","v":268429.78999999998},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,11,FALSE)","v":3221157.48},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-12-01"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12716953.229260275},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":310903.73999999976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":426856.23000000045},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":217283.63625000045},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-8006.9020312498324},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-250194.23068359355},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-510545.60898486245},186296.86455029482]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":114},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,4,FALSE)","v":182.92091089108911},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,7,FALSE)","v":505},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,10,FALSE)","v":92375.06},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,11,FALSE)","v":1108500.72},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4376300.1027945206},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":291716.01},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":544051.86750000005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":501718.20356250007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":456209.51482968754},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":407287.67444191407},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":354696.6960250577},2555679.9663591594]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":118},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,4,FALSE)","v":154.32543689320389},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,7,FALSE)","v":412},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,10,FALSE)","v":63582.080000000002},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,11,FALSE)","v":762984.95999999996},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3012222.8146849312},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":109846.0906043757},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":465777.46912604175},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":505900.9423841252},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":549448.88918245526},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":596711.36208022176},2227684.7533772197]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":121},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,4,FALSE)","v":137.0322033898305},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,7,FALSE)","v":230.1},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,10,FALSE)","v":31531.11},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,11,FALSE)","v":378373.32},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-31"},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1493797.1345753425},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":95555.211082926136},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":308643.05504075112},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":334571.05688174773},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":362666.04067785409},1101435.3636832791]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":122},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,4,FALSE)","v":92.299575000000004},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,7,FALSE)","v":2400},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,10,FALSE)","v":221518.98},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,11,FALSE)","v":2658227.7599999998},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":10494537.540164383},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":47088.866134849377},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":184528.85464368062},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":182086.30219298787},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":178320.80315006664},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":173053.35365940677},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":166085.93977606529},931164.11955705658]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":125},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,4,FALSE)","v":134.42310000000001},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,7,FALSE)","v":1600},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,10,FALSE)","v":215076.96},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,11,FALSE)","v":2580923.52},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":10189344.63649315},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":164516.49430093169},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":712913.1292262408},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":782637.71556434035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":858892.13400948746},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":942270.1610202468},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1033418.4294136171},4494648.0635348642]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":126},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,4,FALSE)","v":109.01428571428572},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,7,FALSE)","v":3234},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,10,FALSE)","v":352552.2},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,11,FALSE)","v":4230626.4000000004},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":16702281.212054795},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":387208.95056679565},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":440353.2100968007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":500026.55507204589},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":566307.14925787225},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":639861.07621206995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":721418.01894862112},3255174.9601542056]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":128},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,4,FALSE)","v":54.945250000000001},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,7,FALSE)","v":160},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,10,FALSE)","v":8791.24},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,11,FALSE)","v":105494.88},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-06-30"},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":416488.00569863012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4821.1160160000145},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":10980.64557456004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":12468.659824024842},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":14121.432408709312},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":15955.572785075783},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":17989.276325326791},76336.702933696783]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":130},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,4,FALSE)","v":118.71283851554664},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,7,FALSE)","v":1994},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,10,FALSE)","v":236713.4},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,11,FALSE)","v":2840560.8},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11214378.391232876},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":405148.92918459652},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1718108.6735287686},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1866289.5820864704},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2027129.8794294433},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2201702.6853680583},8218379.7495973371]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":131},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,4,FALSE)","v":107.56073816155988},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,7,FALSE)","v":718},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,10,FALSE)","v":77228.61},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,11,FALSE)","v":926743.32},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-09-30"},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3658731.8469041092},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-34752.874500000034},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-144224.42917499982},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-224547.01036312489},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-310893.78514035919},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-403716.5680258862},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-503501.05962782737},-1621635.7268321975]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":132},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,4,FALSE)","v":162.19809352517984},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,7,FALSE)","v":1112},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,10,FALSE)","v":180364.28},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,11,FALSE)","v":2164371.36},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8544819.533589039},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":134},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,4,FALSE)","v":136.41784313725489},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,7,FALSE)","v":204},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,10,FALSE)","v":27829.24},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,11,FALSE)","v":333950.88},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1318419.7755616438},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":28683.162341063027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":181089.20588784004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":192625.37538998883},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":204883.57113903807},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":217907.92205090192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":231745.16509650624},1056934.4019053383]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":135},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,4,FALSE)","v":112.53291011569267},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,7,FALSE)","v":13484},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,10,FALSE)","v":1517393.76},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,11,FALSE)","v":18208725.120000001},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":71887049.035397261},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":140},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,4,FALSE)","v":108.36738411930673},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,7,FALSE)","v":2481},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,10,FALSE)","v":268859.48},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,11,FALSE)","v":3226313.76},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12737309.940164384},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":147442.53883199999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":335817.32033712091},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":381324.7501585912},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":431870.92768036574},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":487963.81421706453},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":550159.87260087021},2334579.2238260126]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":142},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,4,FALSE)","v":127.41404432132964},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,7,FALSE)","v":361},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,10,FALSE)","v":45996.47},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,11,FALSE)","v":551957.64},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2179098.5184657536},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":268825.00095530972},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":291810.56209968013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":317172.89257015462},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":344715.52089095453},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":374624.21924605744},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":407100.47272085573},2004248.6684830124]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":143},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,4,FALSE)","v":106.55581081081081},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,7,FALSE)","v":222},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,10,FALSE)","v":23655.39},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,11,FALSE)","v":283864.68},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1120682.2024109589},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":62940.353936713655},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":116387.57387393288},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":127047.61573084752},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":138661.63863234041},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":151313.5493891795},596350.73156301398]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":154},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,4,FALSE)","v":81.786545454545461},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,7,FALSE)","v":3300},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,10,FALSE)","v":269895.59999999998},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,11,FALSE)","v":3238747.2},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12786396.48},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":180507.60000000009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":145185.30000000028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-86831.842499999329},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-336250.27068749955},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-604375.08098906185},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-892609.25206324132},-1594373.5462398017]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":155},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,4,FALSE)","v":98.28847405112316},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,7,FALSE)","v":645.5},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,10,FALSE)","v":63445.21},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,11,FALSE)","v":761342.52},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3005738.5515616438},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":163454.8095690083},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":353952.85205424018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":385294.67750107951},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":419370.76877985336},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":456416.88614183082},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":496688.92708223558},2275178.9211282479]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":156},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,4,FALSE)","v":110.09707643126998},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,7,FALSE)","v":6882},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,10,FALSE)","v":757688.08},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,11,FALSE)","v":9092256.9600000009},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":35895732.272219181},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1545438.8399999999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2640774.2340000011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2156913.029550001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1636762.2347662514},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1077600.1303737201},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":476500.86815175042},9533989.3368417248]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":157},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,4,FALSE)","v":119.84085561497326},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,7,FALSE)","v":374},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,10,FALSE)","v":44820.480000000003},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,11,FALSE)","v":537845.76000000001},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2123385.589479452},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":122968.78069372149},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":394074.90338280977},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":427289.1872298345},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":463287.23565285146},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":502301.24645805679},1909921.3534172741]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":159},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,4,FALSE)","v":103.78894308943089},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,10,FALSE)","v":25532.080000000002},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,11,FALSE)","v":306384.96000000002},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1209591.0338630136},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":50795.688672000018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":110997.56773152004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":121252.16936504177},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":132430.24884537008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":144613.41762895911},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":157890.39608093229},717979.48832382332]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":160},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,4,FALSE)","v":95.549252077562329},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,7,FALSE)","v":361},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,10,FALSE)","v":34493.279999999999},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,11,FALSE)","v":413919.36},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1634130.9527671232},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":27230.327778410981},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":117922.08432432002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":129373.33657276572},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":141892.00041377451},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":155574.81713070313},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":170527.11843627295},742519.68465624726]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":161},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,4,FALSE)","v":109.22370572207085},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,7,FALSE)","v":2569},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,10,FALSE)","v":280595.7},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,11,FALSE)","v":3367148.4},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":13293317.381917806},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-126268.06499999994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-524012.4697499997},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-815849.53498124937},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-1129574.3801048431},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-1466828.5886127069},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1829376.8627586593},-5891909.9012074582]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":162},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,4,FALSE)","v":119.40767419962336},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,7,FALSE)","v":2124},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,10,FALSE)","v":253621.9},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,11,FALSE)","v":3043462.8},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12015424.369315067},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-45525.720000000205},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-326140.00799999991},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-578860.21859999979},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-850534.44499500003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-1142584.2383696251},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1456537.7662473461},-4400182.3962119706]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":164},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,4,FALSE)","v":78.311146953405014},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,7,FALSE)","v":837},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,10,FALSE)","v":65546.429999999993},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,11,FALSE)","v":786557.16},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3105284.5686575342},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":310586.45106209232},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":339202.24270675587},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":370883.24771342159},1020671.9414822698]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":165},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,4,FALSE)","v":110.48913151364765},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,7,FALSE)","v":403},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,10,FALSE)","v":44527.12},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,11,FALSE)","v":534325.43999999994},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2109487.5590136983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":128272.29723426898},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":414789.51830301911},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":450138.26877990435},993200.08431719244]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":166},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,4,FALSE)","v":164.88099657534246},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,7,FALSE)","v":2920},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,10,FALSE)","v":481452.51},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,11,FALSE)","v":5777430.1200000001},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":22808977.542246573},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1479786.4244996076},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3111664.5637498209},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3307174.2442843104},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3514696.5895366119},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3734947.0100680059},15148268.832138356]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":169},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,4,FALSE)","v":136.42681643132221},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,7,FALSE)","v":779},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,10,FALSE)","v":106276.49},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,11,FALSE)","v":1275317.8799999999},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5034885.1098082187},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":481366.37915596785},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1031751.544350605},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1117808.1896580537},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1211013.105722053},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1311957.9346380238},5153897.1535247033]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":171},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,4,FALSE)","v":59.910158730158727},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,7,FALSE)","v":252},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,10,FALSE)","v":15097.36},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,11,FALSE)","v":181168.32},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":715242.60032876709},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2790.0417631561868},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":18857.266923840041},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":21412.661476747278},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":24250.998583812092},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":27400.801973611407},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":30893.318897326826},125605.08961849383]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":172},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,4,FALSE)","v":79.402611764705881},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,7,FALSE)","v":850},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,10,FALSE)","v":67492.22},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,11,FALSE)","v":809906.64},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3197467.0362739726},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":334691.47058991808},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":418379.04962400033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":479402.08613640047},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":547966.31116629078},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":624933.75993038865},2405372.6774469982]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":173},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,4,FALSE)","v":88.656049999999993},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,10,FALSE)","v":159580.89000000001},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,11,FALSE)","v":1914970.68},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7560199.3147397256},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":267724.68534655916},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":334024.52673924016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":347346.75911098672},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":360847.08641125634},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":374481.3906847313},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":388198.2218742026},2072622.6701669763]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":174},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,4,FALSE)","v":149.10334572490706},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,7,FALSE)","v":538},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,10,FALSE)","v":80217.600000000006},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,11,FALSE)","v":962611.19999999995},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3800336.2717808215},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":3051.4085852056742},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":830228.51676000038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":927729.63196500065},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1036066.7284551759},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1156404.8445913941},3953481.1303567765]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":175},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,4,FALSE)","v":126.29904847396769},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,7,FALSE)","v":3342},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,10,FALSE)","v":422091.42},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,11,FALSE)","v":5065097.04},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":19996725.574356165},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":611954.26288569905},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3873751.6800086801},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4198738.0990305748},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4550854.9029208124},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4932357.3828198519},18167656.32766562]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":177},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,4,FALSE)","v":107.0658875},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,5,FALSE)","v":65},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,7,FALSE)","v":1600},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,10,FALSE)","v":171305.42},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,11,FALSE)","v":2055665.04},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-18"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-17"},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8115652.9387397263},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1087087.9336975643},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1352182.0403779594},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1467579.2413681962},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1592749.9162696518},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1728516.5703326243},7228115.7020459957]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":179},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,4,FALSE)","v":125.4},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,7,FALSE)","v":744.05},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,10,FALSE)","v":93303.87},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,11,FALSE)","v":1119646.44},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4420302.7946301363},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":619306.02704116481},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":880631.56217148667},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":938277.49235510989},{"$f":"SUM(P130:U130)","v":2438215.0815677615}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":180},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,4,FALSE)","v":101.29157473902421},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,7,FALSE)","v":1350.7},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,10,FALSE)","v":136814.53},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,11,FALSE)","v":1641774.36},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6481635.213041096},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":553421.47479989612},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":770890.92219720082},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":894810.09197508171},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1034633.434547612},3253755.9235197906]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":181},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,4,FALSE)","v":94.499564068692209},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,5,FALSE)","v":107.5},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,7,FALSE)","v":757},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,10,FALSE)","v":71536.17},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,11,FALSE)","v":858434.04},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-09-01"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3389050.5524383564},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":6121.1932752943831},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":51404.103357750108},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":29173.612588762539},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3971.5450860599522},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-24490.181901687756},66180.272406179225]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":184},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,4,FALSE)","v":136.71489199005927},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,7,FALSE)","v":2615.5},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,10,FALSE)","v":357577.8},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,11,FALSE)","v":4290933.5999999996},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":16940370.733150683},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":394299.85901736654},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1628405.9560149359},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1722413.7095057825},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1821503.4559837217},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1925918.5437260568},7492541.5242478633]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":185},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,4,FALSE)","v":98.927798098024866},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,7,FALSE)","v":2734},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,10,FALSE)","v":270468.59999999998},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,11,FALSE)","v":3245623.2},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12813542.551232878},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":124747.7107070568},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":503626.6300234329},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":520126.87757257372},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":536375.62120871525},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":552249.76656484324},2237126.6060766219]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":186},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,4,FALSE)","v":134.46551959798995},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,7,FALSE)","v":4975},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,10,FALSE)","v":668965.96},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,11,FALSE)","v":8027591.5199999996},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":31692491.452931505},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":743345.90789939463},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3119468.9905029368},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3353429.1647906573},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3604936.3521499541},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3875306.5785612017},14696486.993904144]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":187},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,4,FALSE)","v":129.63220799999999},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,7,FALSE)","v":625},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,10,FALSE)","v":81020.13},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,11,FALSE)","v":972241.56},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3838356.4053698634},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":188},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,4,FALSE)","v":85.185194444444448},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,7,FALSE)","v":720},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,10,FALSE)","v":61333.34},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,11,FALSE)","v":736000.08},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-30"},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2905687.9870684929},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":124960.46491416462},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":150779.89094911714},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":167094.98268729646},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":185034.23429919907},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":204751.5000148227},832621.07286459999]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":190},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,4,FALSE)","v":51.25},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,10,FALSE)","v":12812.5},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,11,FALSE)","v":153750},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":606996.57534246566},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":10378.125000000029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":26963.906250000087},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":34102.230468750087},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":42287.532128906372},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":51649.494851074385},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":62332.64455865504},227713.933257386]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":191},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,4,FALSE)","v":116.29614900314796},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,7,FALSE)","v":953},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,10,FALSE)","v":110830.23},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,11,FALSE)","v":1329962.76},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5250620.1018082192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":265901.07196199987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":564073.93289868045},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":598233.17001908785},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":634384.10837423662},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":672636.2086482814},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":713104.34689309867},3448332.8387953849]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":192},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,4,FALSE)","v":71.835888888888888},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,10,FALSE)","v":32326.15},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,11,FALSE)","v":387913.8},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-08-01"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1531462.4268493149},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2962.7049322192324},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":40376.783700600092},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":45848.340822273167},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":51925.728595601919},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":58670.021428863052},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":66148.125279705971},265931.70475926343]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":193},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,4,FALSE)","v":75.313311111111105},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,7,FALSE)","v":450},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,10,FALSE)","v":33890.99},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,11,FALSE)","v":406691.88},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1605597.2577534248},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":6263.1663744329126},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":42331.337713560148},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":48067.761249769945},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":54439.342407810967},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":61510.112077849684},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":69350.21499229758},281961.93481572124]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":194},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,4,FALSE)","v":126.77553086419753},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,5,FALSE)","v":77.5},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,7,FALSE)","v":405},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,10,FALSE)","v":51344.09},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,11,FALSE)","v":616129.07999999996},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2432443.8473424655},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":278710.45970699051},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":402274.22917495691},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":436635.98041945347},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":473910.15773179737},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":514342.01664503769},2105872.843678236]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":195},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,4,FALSE)","v":213.76384946236558},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,7,FALSE)","v":465},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,10,FALSE)","v":99400.19},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,11,FALSE)","v":1192802.28},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-30"},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4709118.0424109595},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":383720.28969600005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":831955.0457433603},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":901864.61090282933},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":977618.42838755576},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1059702.8999169979},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1148644.753963178},5303506.0286099212]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":196},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,4,FALSE)","v":125.54980891719745},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,7,FALSE)","v":2198},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,10,FALSE)","v":275958.48},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,11,FALSE)","v":3311501.76},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":13073627.496328767},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":309407.58643200016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":684538.98909312021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":756737.10580057045},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":836018.6966631161},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":923048.5114745535},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1018551.8354017856},4528302.724865146]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":198},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,4,FALSE)","v":106.6759812458138},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,7,FALSE)","v":1493},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,10,FALSE)","v":159267.24},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,11,FALSE)","v":1911206.88},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7545340.0385753419},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":58626.925566904247},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":198931.79051856091},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":225889.52601354569},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":255832.11976714199},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":289060.4783964646},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":325904.23989472911},1354245.0801573466]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":199},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,4,FALSE)","v":128.51814068794545},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,7,FALSE)","v":3227},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,10,FALSE)","v":414728.04},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,11,FALSE)","v":4976736.4800000004},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":19647882.925150689},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":467794.03797600046},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":977267.8536686413},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1020079.3617554456},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1063967.8822830766},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1108864.8216379983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1154685.9858173989},5792659.9431385612]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":201},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,2,FALSE)","v":"KZN"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,4,FALSE)","v":88.282284806431022},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,7,FALSE)","v":7364.3},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,10,FALSE)","v":650137.23},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,11,FALSE)","v":7801646.7599999998},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":30800473.920986298},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":526611.15630000085},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1368213.8005350046},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1730429.6315141302},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2145771.629410591},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2620820.2547025755},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3162909.1022000816},11554755.574662384]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":203},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,4,FALSE)","v":199.5762718600954},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,7,FALSE)","v":1258},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,10,FALSE)","v":251066.95},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,11,FALSE)","v":3012803.4},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-31"},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11894382.738082191},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1124167.1428800002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2434530.0266208006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2636096.1016004644},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2854297.7380422517},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3090504.0515229143},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3346196.5571648246},15485791.617831256]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":204},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,4,FALSE)","v":87.853333333333339},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,10,FALSE)","v":10542.4},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,11,FALSE)","v":126508.8},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":499449.81041095889},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4421.482560000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":8781.9878784000175},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":8665.7433698880195},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":8486.5379712801951},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":8235.85263718231},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":7904.263605291053},46495.868022041599]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":205},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,4,FALSE)","v":74.49288702928871},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,7,FALSE)","v":1434},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,10,FALSE)","v":106822.8},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,11,FALSE)","v":1281873.6000000001},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5060766.7331506852},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":44801.482320000185},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":88985.101564800134},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":87807.232779336162},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":85991.401236764854},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":83451.286148428917},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":80091.399515791796},471127.90356512205]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":206},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,4,FALSE)","v":102.81770491803279},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,7,FALSE)","v":366},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,10,FALSE)","v":37631.279999999999},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,11,FALSE)","v":451575.36},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1782794.7774246575},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":207},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,4,FALSE)","v":87.804526315789474},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,7,FALSE)","v":95},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,10,FALSE)","v":8341.43},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,11,FALSE)","v":100097.16},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":395178.10290410958},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3498.3957419999933},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":6948.5446528800239},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":6856.568875956611},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":6714.776751951722},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":6516.4277833672822},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":6254.0656363904418},36788.779442546074]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":208},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,4,FALSE)","v":135.32195121951219},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,10,FALSE)","v":33289.199999999997},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,11,FALSE)","v":399470.4},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-05-31"},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1577087.2504109589},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":76205.177280000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":166170.8425248001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":181149.74399678421},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":197453.35014177684},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":215197.11677526287},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":234506.44713608851},1070682.6778547126]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":209},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,4,FALSE)","v":83.583987603305786},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,7,FALSE)","v":193.6},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,10,FALSE)","v":16181.86},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,11,FALSE)","v":194182.32},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":766621.15923287673},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":6786.6720839999907},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":13479.748289760028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":13301.32095229323},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":13026.252972372517},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":12641.468200363743},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":12132.501808308763},71367.964307098271]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":210},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,4,FALSE)","v":256.47151707704529},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,7,FALSE)","v":1259},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,10,FALSE)","v":322897.64},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,11,FALSE)","v":3874771.68},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":15297386.276383562},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1584710.1482160003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":3384945.6881822408},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3615082.8051799973},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3860818.8392794728},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4123207.4135961756},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4403373.0322825853},20972137.926736474]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":211},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,4,FALSE)","v":136.74897973950797},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,7,FALSE)","v":1382},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,10,FALSE)","v":188987.09},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,11,FALSE)","v":2267845.08},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8953328.1103561632},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":278477.75604599994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":585744.89633844048},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":615784.72486213082},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":647105.1678159805},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":679734.20519261109},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":713697.15085782064},3520543.9011129835]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":212},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,4,FALSE)","v":81},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,7,FALSE)","v":1031},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,10,FALSE)","v":83511},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,11,FALSE)","v":1002132},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-08-31"},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3956362.2246575342},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-67232.074931506766},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-155956.79249999998},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-242813.45193749992},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-336184.3608328125},-802186.68020181917]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":213},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,4,FALSE)","v":44.926062322946173},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,7,FALSE)","v":353},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,10,FALSE)","v":15858.9},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,11,FALSE)","v":190306.8},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":751320.8186301369},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":6651.2226600000286},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":13210.717442400055},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":13035.851184618048},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":12766.273052885052},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":12389.16787333152},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":11890.359509215166},69943.59172244987]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":214},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,4,FALSE)","v":87.185729411764711},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,7,FALSE)","v":1700},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,10,FALSE)","v":148215.74},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,11,FALSE)","v":1778588.88},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7021771.4413150679},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":215},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,4,FALSE)","v":23.157217453505009},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,7,FALSE)","v":1398},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,10,FALSE)","v":32373.79},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,11,FALSE)","v":388485.48},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1533719.3881643834},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":216},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,4,FALSE)","v":109.38011261261261},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,7,FALSE)","v":888},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,10,FALSE)","v":97129.54},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,11,FALSE)","v":1165554.48},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-31"},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4601545.2210410954},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":114488.40776469046},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":251606.17310976028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":277817.95091854106},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":306582.91724902438},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":338139.54565522168},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":372747.95396088529},1661382.9486581231]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":217},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,4,FALSE)","v":70.986996268656711},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,7,FALSE)","v":2144},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,10,FALSE)","v":152196.12},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,11,FALSE)","v":1826353.44},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7210343.3069589036},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":548236.54652730213},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":630284.34651183151},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":663851.35229716031},1842372.2453362939]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":218},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,4,FALSE)","v":70.36},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,7,FALSE)","v":1044},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,10,FALSE)","v":73455.839999999997},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,11,FALSE)","v":881470.08},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-07-31"},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3479995.5761095886},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-11139.125326027279},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-137178.78119999985},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-213577.44578999991},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-295706.0102242498},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-383994.21699106868},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-478904.03926539852},-1520499.6187967439]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":219},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,4,FALSE)","v":84.325000000000003},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,7,FALSE)","v":1360},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,10,FALSE)","v":114682},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,11,FALSE)","v":1376184},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5433099.0246575335},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":48361.17946191784},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":95531.940912000369},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":94267.41360084014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":92317.987139774254},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":89590.989920448745},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":85983.908671838231},506053.41970681958]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":220},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,4,FALSE)","v":77.570418604651167},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,7,FALSE)","v":215},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,10,FALSE)","v":16677.64},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,11,FALSE)","v":200131.68},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":790108.90652054781},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":23724.414169897267},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":49417.861451898614},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":51720.725890031521},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":54098.061899071268},178961.06341089867]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":221},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,4,FALSE)","v":122.44647153815099},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,7,FALSE)","v":2477},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,10,FALSE)","v":303299.90999999997},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,11,FALSE)","v":3639598.92},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14368937.10608219},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":439695.32021969557},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1841286.1550310506},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1953858.9878368801},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2073088.1290856423},6307928.5921732681]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":222},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,4,FALSE)","v":93.67784503631961},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,7,FALSE)","v":2891},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,10,FALSE)","v":270822.65000000002},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,11,FALSE)","v":3249871.8},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12830315.791232875},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":798133.07093416434},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1688030.7884874004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1794726.9341265182},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1908031.8592437496},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2028343.6820988148},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2156083.5520068356},10373349.886897482]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":223},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,4,FALSE)","v":83.997361563517913},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,7,FALSE)","v":2763},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,10,FALSE)","v":232084.71},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,11,FALSE)","v":2785016.52},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":10995092.617315069},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":861564.69402761105},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1220095.3697103607},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1294543.6974750855},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1373381.5320747169},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1456854.4982795496},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1545220.791540693},7751660.5831080172]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":224},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,4,FALSE)","v":87.481111111111105},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,7,FALSE)","v":2160},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,10,FALSE)","v":188959.2},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,11,FALSE)","v":2267510.4},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8952006.8120547943},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":137199.69188876729},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":709485.48055670387},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":609324.16462627123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":500117.02273133397},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":381170.28065185668},2337296.640454933]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":225},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,4,FALSE)","v":114.07900175131348},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,7,FALSE)","v":2284},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,10,FALSE)","v":260556.44},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,11,FALSE)","v":3126677.28},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12343950.576657534},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":334364.56893600011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":700985.15912304027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":734407.47548165312},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":768995.85562686948},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":804743.91164686251},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":841638.207547714},4185135.1783621395]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":226},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,4,FALSE)","v":94.983040000000003},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,10,FALSE)","v":23745.759999999998},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,11,FALSE)","v":284949.12},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1124963.5121095891},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":9958.9717440000386},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":19780.598012160044},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":19518.76823901129},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":19115.125009192037},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":18550.479977794224},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":17803.607010545558},104727.54999270319]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":227},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,4,FALSE)","v":94.983013698630131},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,7,FALSE)","v":146},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,10,FALSE)","v":13867.52},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,11,FALSE)","v":166410.23999999999},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":656978.50915068481},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":22950.674096787319},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":25822.045015142416},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":26668.04899820243},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":27501.157822476554},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":28315.060169029952},131256.98610163867]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":228},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,4,FALSE)","v":105.47377358490566},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,7,FALSE)","v":159},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,10,FALSE)","v":16770.330000000002},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,11,FALSE)","v":201243.96},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":794500.12701369857},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":43939.485016121122},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":92543.795158702094},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":97974.515201113391},234457.79537593661]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":229},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,4,FALSE)","v":94.058861788617889},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,7,FALSE)","v":123},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,10,FALSE)","v":11569.24},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,11,FALSE)","v":138830.88},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":548096.70706849312},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":16457.570818829437},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":34281.055318604049},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":35878.547012406314},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":37527.699461387267},124144.87261122707]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":230},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,4,FALSE)","v":117.01112679856115},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,7,FALSE)","v":11120},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,10,FALSE)","v":1301163.73},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,11,FALSE)","v":15613964.76},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-07-31"},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":61643077.312767118},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":4037401.6772585623},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":7248828.7210988123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":7682993.9086950887},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":8142056.697707057},27111281.00475952]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":231},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,4,FALSE)","v":73.215701275045532},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,7,FALSE)","v":1098},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,10,FALSE)","v":80390.84},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,11,FALSE)","v":964690.08},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3808543.5761095886},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":33715.918295999989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":66966.85597343999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":66080.436023080954},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":64713.909186059376},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":62802.313668547897},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":60273.788777771173},354553.22192489938]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":232},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,4,FALSE)","v":77.484999999999999},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,7,FALSE)","v":7018},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,10,FALSE)","v":543789.73},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,11,FALSE)","v":6525476.7599999998},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":25762224.688109588},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":341785.70076935273},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":452985.54572568089},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":446989.51352260262},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":437745.88253501989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":424815.23010824248},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":407711.46719627641},2512033.339857175]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":233},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,4,FALSE)","v":78.65168296352013},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,7,FALSE)","v":1063.5999999999999},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,10,FALSE)","v":83653.929999999993},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,11,FALSE)","v":1003847.16},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3963133.5823561647},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":19779.304731024429},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":247876.69734128029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":259427.71178379469},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":271352.27065943205},798435.98451553145]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":234},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,4,FALSE)","v":141.09573770491804},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,7,FALSE)","v":366},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,10,FALSE)","v":51641.04},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,11,FALSE)","v":619692.48},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2446511.9552876712},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":128869.78197619726},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":279174.15936576016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":304015.39158502105},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":331031.96984207258},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":360412.02537945728},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":392359.79770608409},1795863.1258545925]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":235},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,4,FALSE)","v":91.20774956864679},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,7,FALSE)","v":4057},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,10,FALSE)","v":370029.84},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,11,FALSE)","v":4440358.08},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":17530290.392547946},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":155190.5148959998},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":308240.77719744109},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":304160.68757026084},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":297870.72086685617},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":289071.86538171023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":277433.35456667002},1631967.9204789381]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":236},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,4,FALSE)","v":118.82515768056969},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,7,FALSE)","v":6881},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,10,FALSE)","v":817635.91},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,11,FALSE)","v":9811630.9199999999},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":38735781.248547949},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1231682.0601540003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2591949.7481295615},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2726247.6303536296},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2866410.9693225101},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3012585.1923825182},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3164906.0201972891},15593781.620539509]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":237},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,4,FALSE)","v":234.42138875000001},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,7,FALSE)","v":8000},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,10,FALSE)","v":1875371.11},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,11,FALSE)","v":22504453.32},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":88846348.586630136},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":9112389.0186044592},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":15084411.567649813},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":14693557.851326311},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":14258168.260439578},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":13774750.385938969},66923277.083959132]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":238},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,4,FALSE)","v":102.58059010152284},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,7,FALSE)","v":1576},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,10,FALSE)","v":161667.01},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,11,FALSE)","v":1940004.12},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-12-31"},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7659029.9641643837},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":552974.44751158357},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1193730.1740134405},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1295479.1694145158},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1405836.8780586773},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1525527.1565261965},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1655334.4068878298},7628882.2324122433]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":239},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,4,FALSE)","v":134.27470588235295},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,7,FALSE)","v":765},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,10,FALSE)","v":102720.15},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,11,FALSE)","v":1232641.8},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4866402.2843835615},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":141205.05009000003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":221858.69418180001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":155948.61109861825},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":84269.776932729175},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":6381.2804044161458},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-78190.940661503468},531472.47204606014]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":240},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,4,FALSE)","v":89.417826086956524},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,7,FALSE)","v":4600},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,10,FALSE)","v":411322},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,11,FALSE)","v":4935864},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":19486520.613698632},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":762722.46938015334},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1358505.6531026401},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1428044.0228998251},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1500533.3016388128},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1576036.2946747299},6625841.7416961612]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":241},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,4,FALSE)","v":107.21255376772342},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,7,FALSE)","v":627.70000000000005},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,10,FALSE)","v":67297.320000000007},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,11,FALSE)","v":807567.84},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3188233.5820273971},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":62284.108007999952},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":129287.91011712002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":134037.97672881838},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":138798.04147109808},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":143544.61622318206},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":148250.75459659542},756203.40714481391]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":242},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,4,FALSE)","v":143.72895604395603},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,7,FALSE)","v":364},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,10,FALSE)","v":52317.34},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,11,FALSE)","v":627808.07999999996},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2478551.89939726},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":240896.77099538839},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":442887.19834430073},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":480716.0184140529},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":521750.98240455077},1686250.9701582927]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":243},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,4,FALSE)","v":96.563923076923075},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,7,FALSE)","v":390},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,10,FALSE)","v":37659.93},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,11,FALSE)","v":451919.16},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1784152.0809863012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":44228.093214783934},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":77760.891370551602},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":80631.089064490283},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":83509.220744354534},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":86381.368300210568},372510.66269439092]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":244},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,4,FALSE)","v":136.31355848434927},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,7,FALSE)","v":607},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,10,FALSE)","v":82742.33},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,11,FALSE)","v":992907.96},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3919946.2201643833},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":213410.85915111762},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":384698.78304227989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":407469.41704023967},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":431522.12435693142},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":456923.25979508227},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":483742.06871889136},2377766.512104542]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":245},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,4,FALSE)","v":98.09961538461539},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,7,FALSE)","v":650},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,10,FALSE)","v":63764.75},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,11,FALSE)","v":765177},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3020876.8684931509},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":31432.108516027452},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":53117.056986000156},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":52413.962621895131},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":51330.055025818408},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":49813.807524545584},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":47808.221346702892},285915.21202098962]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":246},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,4,FALSE)","v":82.9},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,10,FALSE)","v":41450},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,11,FALSE)","v":497400},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1963707.9452054794},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":20432.306219178019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":34528.513200000045},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":34071.46974900004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":33366.880303305108},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":32381.250171802007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":31077.527549638879},185857.9471929241]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":247},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,4,FALSE)","v":128.07784378437844},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,7,FALSE)","v":909},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,10,FALSE)","v":116422.76},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,11,FALSE)","v":1397073.12},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5515568.1258082194},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":772511.56644240976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1403322.5975738843},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1498088.642217244},3673922.8062335383]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":248},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,4,FALSE)","v":129.95260407440213},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,7,FALSE)","v":1129},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,10,FALSE)","v":146716.49},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,11,FALSE)","v":1760597.88},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6950743.9591232873},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":455209.72196480818},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":818046.18987845886},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":867860.73073775112},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":920603.63752477826},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":976437.99695955194},4038158.2770653488]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":249},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,4,FALSE)","v":94.983041666666665},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,10,FALSE)","v":22795.93},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,11,FALSE)","v":273551.15999999997},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1079964.9905753424},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":11236.994506898685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":18989.374424880021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":18738.017838246597},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":18350.520330820815},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":17808.46109116741},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":17091.463030027517},{"$f":"SUM(P194:U194)","v":102214.83122204104}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":250},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,4,FALSE)","v":69.792930693600766},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,7,FALSE)","v":1117.79},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,10,FALSE)","v":78013.84},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,11,FALSE)","v":936166.08},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-30"},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3695932.3870684928},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":21962.071511013433},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":64986.776941440068},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":64126.566696340917},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":62800.445386759937},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":60945.37201213371},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":58491.610659906408},333312.84320759447]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":251},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,4,FALSE)","v":104.28910569105692},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,7,FALSE)","v":246},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,10,FALSE)","v":25655.119999999999},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,11,FALSE)","v":307861.44},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1215420.0959999999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":51305.218930161034},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":107687.37914539425},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":113604.97460385982},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":119815.26266328967},392412.83534270478]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":252},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,4,FALSE)","v":103.45349593495935},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,7,FALSE)","v":123},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,10,FALSE)","v":12724.78},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,11,FALSE)","v":152697.35999999999},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":602840.81030136987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3042.522517906822},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":18537.424986479979},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":18992.42770053359},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":19416.084326945973},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":19801.460918760276},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":20140.78267367126},99930.703124297899]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":253},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,4,FALSE)","v":86.633499999999998},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,10,FALSE)","v":10396.02},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,11,FALSE)","v":124752.24},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":492515.00778082188},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":4956.408072546823},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":30804.662770701805},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":32240.155127900944},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":33722.069397347746},101723.29536849732]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":254},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,4,FALSE)","v":94.983016528925617},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,7,FALSE)","v":242},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,10,FALSE)","v":22985.89},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,11,FALSE)","v":275830.68},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1088964.410630137},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":90472.5821163691},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":95190.643872148939},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":100260.20479532442},285923.43078384246]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":255},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,4,FALSE)","v":94.010182481751826},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,7,FALSE)","v":548},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,10,FALSE)","v":51517.58},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,11,FALSE)","v":618210.96},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-04-30"},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2440662.9955068491},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":264},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,4,FALSE)","v":89.683000977517111},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,7,FALSE)","v":2046},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,10,FALSE)","v":183491.42},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,11,FALSE)","v":2201897.04},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8692968.8620273974},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":195059.52245731838},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":341670.58761281054},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":352864.69241145765},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":363888.17182094092},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":374657.51610963931},1628140.4904121668]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":265},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,4,FALSE)","v":146.13042284866469},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,7,FALSE)","v":1348},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,10,FALSE)","v":196983.81},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,11,FALSE)","v":2363805.7200000002},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9332175.4589589033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":905686.89274785249},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1048856.7186459608},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1113042.1542911776},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1181027.9803320603},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1253028.2798388419},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1329268.2258773642},6830910.2517332574]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":266},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,4,FALSE)","v":104.1146875},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,7,FALSE)","v":3712},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,10,FALSE)","v":386473.72},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,11,FALSE)","v":4637684.6399999997},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-02-28"},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":18309324.839013699},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":287888.74520891998},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3673222.622189607},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3916191.3557624631},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4175106.1369368886},12052408.860097878]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":267},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,4,FALSE)","v":92.64549475416581},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,7,FALSE)","v":972.2},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,10,FALSE)","v":90069.95},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,11,FALSE)","v":1080839.3999999999},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4267094.7271232875},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":666.46186066116206},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":167714.94134579413},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":173209.762081875},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":178620.82838262152},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":183907.14804604719},704119.141716999]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":268},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,4,FALSE)","v":106.48666666666666},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,7,FALSE)","v":342},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,10,FALSE)","v":36418.44},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,11,FALSE)","v":437021.28},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-29"},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1725336.0670684932},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":32229.911736000038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":66792.581915040093},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":69125.17625909287},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":71445.335727979429},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":73739.011144494289},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":75990.181483831955},389322.19826643867]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":269},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,4,FALSE)","v":173.97190826727066},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,7,FALSE)","v":1766},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,10,FALSE)","v":307234.39},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,11,FALSE)","v":3686812.68},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14555334.44350685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1024747.9949759999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2224709.6807481609},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2414784.517678014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2620972.6962475055},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2844631.3353891997},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3087231.2274203734},14217077.452459252]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":270},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,4,FALSE)","v":100.92426032660903},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,7,FALSE)","v":2082},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,10,FALSE)","v":210124.31},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,11,FALSE)","v":2521491.7200000002},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9954711.1466301363},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":116652.61511400016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":236368.84314396046},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":238651.82747403765},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":240024.90810547071},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":240344.16333422158},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":239449.57980358973},1311491.9369752803]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":271},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,4,FALSE)","v":102.7482572462948},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,7,FALSE)","v":4858.6899999999996},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,10,FALSE)","v":499221.93},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,11,FALSE)","v":5990663.1600000001},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-09-30"},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":23650809.900164381},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3643943.5100451661},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4229464.6961901169},7873408.2062352831]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":272},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,4,FALSE)","v":71.849207317073166},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,7,FALSE)","v":164},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,10,FALSE)","v":11783.27},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,11,FALSE)","v":141399.24},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":558236.45161643834},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":31050.57129083763},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":37173.027673473174},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":36952.341883006622},105175.94084731743]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":273},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,4,FALSE)","v":102.32373913043479},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,5,FALSE)","v":50},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,7,FALSE)","v":460},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,10,FALSE)","v":47068.92},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,11,FALSE)","v":564827.04},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-09-30"},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2229906.204493151},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":213783.22652054799},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":233116.44000000006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":208238.14500000008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":181493.9778750001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":152743.99821562506},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":121837.77008179703},1111213.5576929701]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":274},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,4,FALSE)","v":117.78489884891094},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,7,FALSE)","v":2321.2800000000002},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,10,FALSE)","v":273411.73},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,11,FALSE)","v":3280940.76},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-31"},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12952974.34290411},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":883290.17984077521},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1865716.2644573082},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1981025.9473858546},4730032.391683938]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":275},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,4,FALSE)","v":124.05672727272727},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,7,FALSE)","v":715},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,10,FALSE)","v":88700.56},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,11,FALSE)","v":1064406.72},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4202219.4069041098},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":286209.6045699995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":402136.80885671056},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":424832.64208444022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":448708.15288369288},1561887.2083948432]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":276},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,4,FALSE)","v":125.53032592592592},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,7,FALSE)","v":675},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,10,FALSE)","v":84732.97},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,11,FALSE)","v":1016795.64},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-02-28"},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4014253.4718904109},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":46466.440921868896},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":604696.03249982547},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":657518.26684841176},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":714899.77132602979},2023580.5115961358]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":277},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,4,FALSE)","v":108.68827096774193},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,7,FALSE)","v":1550},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,10,FALSE)","v":168466.82},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,11,FALSE)","v":2021601.84},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7981173.291616438},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":442962.3495489913},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":793281.09715830488},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":838600.17364778602},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":886325.79046816146},2961169.4108232437]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":278},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,4,FALSE)","v":108.25242222222222},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,10,FALSE)","v":194854.36},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,11,FALSE)","v":2338252.3199999998},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9231292.035945205},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":672043.91694391239},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2136200.2123261401},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2278869.7971160747},5087113.9263861272]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":279},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,4,FALSE)","v":114.63748101265823},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,7,FALSE)","v":790},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,10,FALSE)","v":90563.61},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,11,FALSE)","v":1086763.32},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-12-01"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4290482.0386849316},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":473553.35527357063},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":601561.00967035338},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":639555.46027727844},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":679900.91092143767},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":722738.78574254457},3117309.5218851846]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":280},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,4,FALSE)","v":150.66513481828841},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,7,FALSE)","v":13648},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,10,FALSE)","v":2056277.76},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,11,FALSE)","v":24675333.120000001},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-05-31"},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":97416863.084712341},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":6379841.1364092492},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":11529096.479324166},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":12242636.994716853},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":12999113.128325038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":13801004.457084138},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":14650924.68458961},71602616.880449057]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":281},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,4,FALSE)","v":95.194144578313256},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,7,FALSE)","v":830},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,10,FALSE)","v":79011.14},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,11,FALSE)","v":948133.68},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3743179.8161095893},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":48524.581664810656},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":147122.86074061692},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":151943.02607271029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":156689.7203590686},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":161326.98443006747},665607.17326727393]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":282},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,4,FALSE)","v":108.33847748569532},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,7,FALSE)","v":2411.8000000000002},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,10,FALSE)","v":261290.74},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,11,FALSE)","v":3135488.88},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12378738.290630136},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1205924.1428384264},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2558057.619094125},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2727923.5137500111},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2908990.1606307565},9400895.43631332]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":283},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,4,FALSE)","v":66.94},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,7,FALSE)","v":1908},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,10,FALSE)","v":127721.52},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,11,FALSE)","v":1532658.24},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6050850.7502465751},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-76685.400295890402},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-238519.93859999976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-371358.30199499987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-514159.54264462483},-1200723.1835355149]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":284},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,4,FALSE)","v":112.29463437796771},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,7,FALSE)","v":1053},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,10,FALSE)","v":118246.25},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,11,FALSE)","v":1418955},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-09-01"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-08-31"},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5601956.5890410962},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":100036.00513247261},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":87115.323929550126},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-2328.0938713543583},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-99439.538678282639},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-204803.71022339724},-119420.0137110115]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":285},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,4,FALSE)","v":94.933000000000007},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,7,FALSE)","v":1800},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,10,FALSE)","v":170879.4},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,11,FALSE)","v":2050552.8},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8095470.0953424657},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-102176.51794520556},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-319117.27949999995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-496842.53546249983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-687897.1856221871},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-893280.93454385153},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1114068.4646346399},-3613382.9177083839]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":286},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,4,FALSE)","v":163.04050493962677},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,7,FALSE)","v":911},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,10,FALSE)","v":148529.9},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,11,FALSE)","v":1782358.8},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7036654.8789041098},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":680638.20360848983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1727340.5859530019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1843516.9301542514},4251495.7197157424]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":287},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,4,FALSE)","v":138.53048897067609},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,5,FALSE)","v":55},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,7,FALSE)","v":1673.72},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,10,FALSE)","v":231861.25},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,11,FALSE)","v":2782335},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-08-31"},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":10984506.12328767},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":288},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,4,FALSE)","v":101.70909598072778},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,7,FALSE)","v":7887},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,10,FALSE)","v":802179.64},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,11,FALSE)","v":9626155.6799999997},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":38003535.164054789},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":163243.98213415965},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":986404.94969424047},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1001423.0477578361},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1013440.1440547612},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1021942.24831401},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1026356.5969345625},5212810.9688895699]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":289},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,4,FALSE)","v":103.89742187500001},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,5,FALSE)","v":95},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,7,FALSE)","v":128},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,9,FALSE)","v":0.01},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,10,FALSE)","v":13298.87},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,11,FALSE)","v":159586.44},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-12-31"},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":630038.52065753425},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":7369.518179391569},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2469.4467733150814},9838.9649527066504]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":290},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,2,FALSE)","v":"EC"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,4,FALSE)","v":77.413494261391889},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,7,FALSE)","v":4102.04},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,10,FALSE)","v":317553.25},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,11,FALSE)","v":3810639},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":15044193.969863012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1253573.8992927223},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1643335.4887340032},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1796820.6763045993},4693730.0643313248]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":291},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,4,FALSE)","v":60.839985196150998},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,7,FALSE)","v":243.18},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,10,FALSE)","v":14795.0676},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,11,FALSE)","v":177540.8112},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-08"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-01-31"},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":700921.39435397263},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-7825.172055287665},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-27629.788742999983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-43017.583738724963},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-59559.463359129353},-138032.00789614196]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":292},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,4,FALSE)","v":81.245155305931419},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,7,FALSE)","v":705.06},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,10,FALSE)","v":57282.709199999998},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,11,FALSE)","v":687392.51040000003},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2713787.9657161646},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-17302.516956986394},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-106975.45943099994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-166553.05716832494},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-230598.9747359493},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-299448.33612114552},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-373461.3996102314},-1194339.7440236374]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":293},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,4,FALSE)","v":50.770299401197605},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,7,FALSE)","v":167},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,10,FALSE)","v":8478.64},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,11,FALSE)","v":101743.67999999999},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-12-31"},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":401678.47364383558},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-6365.9487452054746},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-15833.860199999996},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-24652.17571499999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-34131.864893624996},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-44322.530760646856},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-55277.496567695343},-180583.87688217266]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":302},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,4,FALSE)","v":84.710358014646047},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,7,FALSE)","v":1229},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,10,FALSE)","v":104109.03},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,11,FALSE)","v":1249308.3600000001},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-20"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-19"},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4932200.9500273978},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":380113.34951570444},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":373610.86359723611},753724.21311294055]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":303},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,4,FALSE)","v":143.31817659147333},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,7,FALSE)","v":1683.66},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,10,FALSE)","v":241299.08119999999},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,11,FALSE)","v":2895588.9744000002},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-05"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11431626.608521644},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":134118.38820895925},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":638517.04762715939},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":469236.65311919665},1241872.0889553153]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":304},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,4,FALSE)","v":92.527027972027966},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,7,FALSE)","v":572},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,10,FALSE)","v":52925.46},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,11,FALSE)","v":635105.52},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-10"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2507361.7926575341},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":12074.943698999938},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":11823.362524889875},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-2205.2288672411814},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-18106.308510764386},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-36065.431938868365},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-56284.552890018793},-88763.215983002912]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":305},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,4,FALSE)","v":66.292381712671556},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,7,FALSE)","v":651.38},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,10,FALSE)","v":43181.531600000002},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,11,FALSE)","v":518178.37920000002},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-11"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2045739.8477457534},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":56632.357358622015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":78418.528337431373},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":70755.149606730207},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":61772.055211645784},267578.09051442938]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":306},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,4,FALSE)","v":66.319999999999993},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,7,FALSE)","v":179},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,10,FALSE)","v":11871.28},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,11,FALSE)","v":142455.35999999999},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-07"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":562405.95550684922},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-6308.0404273972381},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-22169.615399999981},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-34516.488554999989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-47789.377196624991},-110783.5215790222]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":307},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,4,FALSE)","v":82.961017964071857},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,7,FALSE)","v":567.79999999999995},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,10,FALSE)","v":47105.266000000003},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,11,FALSE)","v":565263.19200000004},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2231628.1086904109},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-21197.369699999923},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-87969.084254999994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-136961.50497412495},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-189628.35724718438},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-246245.22344072314},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-307108.35459877725},-989109.89421580965]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":308},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,4,FALSE)","v":83.342084078992812},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,7,FALSE)","v":1592.55},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,10,FALSE)","v":132726.43599999999},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,11,FALSE)","v":1592717.2320000001},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-09"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6287960.3597589042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":338575.12583629438},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":355522.8473189089},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":338264.92689684872},1032362.900052052]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":309},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,4,FALSE)","v":76.284507658643321},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,7,FALSE)","v":457},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,10,FALSE)","v":34862.019999999997},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,11,FALSE)","v":418344.24},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-08"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1651600.136547945},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-26261.129860273912},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-65104.822349999973},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-101363.50202624995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-140341.58267821872},-333071.03691474255]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":311},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,4,FALSE)","v":88.665711252653921},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,7,FALSE)","v":471},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,10,FALSE)","v":41761.550000000003},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,11,FALSE)","v":501138.6},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1978467.7331506847},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":68715.617880106322},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":75839.813242985052},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":68428.437078849413},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":59740.742783748428},272724.61098568921]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":313},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,4,FALSE)","v":194.83163145539905},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,7,FALSE)","v":7668},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,10,FALSE)","v":1493968.95},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,11,FALSE)","v":17927627.399999999},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-07-01"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-06-30"},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":70777290.63945204},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":6480845.0480862185},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":21480359.055551022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":23885383.122826636},51846587.226463877]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":314},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,4,FALSE)","v":90.500006560603566},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,7,FALSE)","v":609.70000000000005},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,10,FALSE)","v":55177.853999999999},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,11,FALSE)","v":662134.24800000002},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-05"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2614069.7297753422},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-29319.848721369868},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-103044.64234499994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-160433.05912087485},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-222125.6071549406},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-288445.09629156115},-803368.25363374641]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":315},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,4,FALSE)","v":108.8133267846847},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,7,FALSE)","v":468.29},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,10,FALSE)","v":50956.192799999997},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,11,FALSE)","v":611474.31359999999},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-06"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2414067.0846509589},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":126462.85983176739},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":215349.25276496098},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":214637.90754579252},556450.02014252089]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":316},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,4,FALSE)","v":94.404717607973424},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,7,FALSE)","v":602},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,10,FALSE)","v":56831.64},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,11,FALSE)","v":681979.68},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2692418.4078904111},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-25574.238000000012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-106133.08769999992},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-165241.54527749994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-228783.13717331248},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-297090.34846131084},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-370520.60059590905},-1193342.9572080323]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":317},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,4,FALSE)","v":95.1},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,7,FALSE)","v":560},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,10,FALSE)","v":53256},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,11,FALSE)","v":639072},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-05"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-08-04"},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2523021.2383561642},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-23965.199999999953},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-99455.579999999958},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-154845.14849999989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-214388.93463749997},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-278398.50473531242},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-347208.79259046074},-1118262.1604632731]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":320},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,4,FALSE)","v":90.5},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,7,FALSE)","v":93},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,10,FALSE)","v":8416.5},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,11,FALSE)","v":100998},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":398734.56986301369},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-3787.4249999999884},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-15717.813749999987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-24471.499781249979},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-33881.712264843751},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-43997.69068470702},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-54872.367486060015},-176728.50896686074]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":323},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,4,FALSE)","v":160.029166},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,10,FALSE)","v":800145.83},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,11,FALSE)","v":9601749.9600000009},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-08-01"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":37907182.718794525},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4896577.6880611498},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":6349494.1224604463},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":6891021.5557312826},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":7478388.7764243353},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":8115451.7869904246},33730933.929667637]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":324},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,4,FALSE)","v":98.916055555555559},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,7,FALSE)","v":180},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,10,FALSE)","v":17804.89},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,11,FALSE)","v":213658.68},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-15"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-14"},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":843512.76131506846},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-8012.2004999999772},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-33250.632074999972},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-51768.83048062498},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-71675.893766671827},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-93075.986799172242},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-116081.08680911013},-373864.63043057913]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":325},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,4,FALSE)","v":85.366304347826087},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,10,FALSE)","v":19634.25},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,11,FALSE)","v":235611},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-10"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":930179.31780821923},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":32306.741975872021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":35656.19219511922},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":32171.723528350762},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":28087.192142097512},128221.84984143951]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":327},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,4,FALSE)","v":146.80972875226041},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,7,FALSE)","v":1659},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,10,FALSE)","v":243557.34},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,11,FALSE)","v":2922688.08},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11538612.392547945},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":385544.98476000037},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":609720.11123400042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":436247.51357655041},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":249764.47109479178},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":49295.200426901225},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-166209.26554108085},1564363.0155511633]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":328},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,4,FALSE)","v":66.000030939796318},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,7,FALSE)","v":155.13999999999999},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,10,FALSE)","v":10239.2448},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,11,FALSE)","v":122870.9376},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":485087.72899068496},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":329},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,4,FALSE)","v":120.61767898383371},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,7,FALSE)","v":1732},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,10,FALSE)","v":208909.82},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,11,FALSE)","v":2506917.84},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-11"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-10-31"},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9897174.2669589035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":338897.67676800024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":743250.34989408031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":814784.09856644692},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":892946.07618366601},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":978334.45574015519},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1071600.3576707984},4839813.0148231471]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":330},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,4,FALSE)","v":92.003156443005338},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,7,FALSE)","v":1000.62},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,10,FALSE)","v":92060.198399999994},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,11,FALSE)","v":1104722.3807999999},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-10"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-04"},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4361383.4266652055},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-41427.089279999956},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-171922.42051199987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-267670.78061039979},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-370600.26771617983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-481249.46635489329},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-600197.35489151021},-1933067.3793649829]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":331},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,4,FALSE)","v":48.866843508224434},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,7,FALSE)","v":153.81},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,10,FALSE)","v":7516.2092000000002},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,11,FALSE)","v":90194.510399999999},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-02"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":356082.98489424656},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-3382.2941399999982},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-14036.520680999995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-21853.848012074988},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-30257.474892980608},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-39291.373789954159},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-49002.815104200708},-157824.32662021046]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":332},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,4,FALSE)","v":183.94182680618789},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,7,FALSE)","v":12585.9},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,10,FALSE)","v":2315073.4380000001},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,11,FALSE)","v":27780881.256000001},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-10"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-09"},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":109677396.95861918},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":8645950.7431560047},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":19429165.755779408},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":21810762.011256266},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":24463418.868273232},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":27416709.960183743},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":30703351.351666547},132469358.69031519]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":334},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,4,FALSE)","v":92.15},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,10,FALSE)","v":25802},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,11,FALSE)","v":309624},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1222378.5863013698},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-11610.900000000023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-48185.234999999986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-75020.927624999953},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-103869.29719687498},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-134881.2944866406},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-168219.19157313858},-541786.84588165418]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":335},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,4,FALSE)","v":67.221192170818512},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,7,FALSE)","v":562},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,10,FALSE)","v":37778.31},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,11,FALSE)","v":453339.72},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-11"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1789760.374027397},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":41353.874453353288},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":37717.706318435259},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":29314.365887449123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":19663.005661871401},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":8636.0468476826791},136684.99916879175]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":336},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,4,FALSE)","v":91.033647058823533},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,7,FALSE)","v":340},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,10,FALSE)","v":30951.439999999999},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,11,FALSE)","v":371417.28},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1466335.0698082191},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-13928.147999999986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-57801.814199999964},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-89993.246264999965},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-124599.03573487495},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-161800.25941499055},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-201791.5748711148},-649914.07848598016]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":342},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,4,FALSE)","v":91.552376662540425},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,7,FALSE)","v":1833.79},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,10,FALSE)","v":167887.8328},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,11,FALSE)","v":2014653.9935999999},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7953743.5747331511},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-75549.524760000175},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-313530.52775399969},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-488144.36685554986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-675854.24388971622},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-877642.36170144449},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1094564.5883490525},{"$f":"SUM(P258:U258)","v":-3525285.6133097634}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":343},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,4,FALSE)","v":29.938331053351575},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,7,FALSE)","v":14.62},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,10,FALSE)","v":437.69839999999999},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,11,FALSE)","v":5252.3807999999999},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-04-30"},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":20736.11159671233},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-196.96427999999923},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-817.40176199999951},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-1272.6354541499995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-1762.0116732112492},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-2288.0911087020932},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-2853.6265018547492},-9190.730779918089]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":344},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,4,FALSE)","v":178.50018660395963},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,7,FALSE)","v":13183},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,10,FALSE)","v":2353167.96},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,11,FALSE)","v":28238015.52},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-03-01"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":111482137.98443834},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":11869018.224527296},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":22159236.551016916},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":24419083.243507087},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":26902229.793538772},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":29630266.712432005},114979834.52502206]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":346},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,4,FALSE)","v":69.72},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,7,FALSE)","v":536},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,10,FALSE)","v":37369.919999999998},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,11,FALSE)","v":448439.03999999998},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-05-16"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-11-15"},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1770412.7579178081},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-16816.463999999978},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-69788.325599999982},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-108655.37801999989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-150437.45937149989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-195353.19682436244},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-243637.61458618956},-784688.4384020518]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":347},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,4,FALSE)","v":90.32},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,7,FALSE)","v":516},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,10,FALSE)","v":46605.120000000003},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,11,FALSE)","v":559261.43999999994},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2207933.5206575338},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-20972.304000000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-87035.061599999899},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-135507.29921999993},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-187614.95466149994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-243630.68426111236},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-303847.59358069568},-978607.89732330781]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":349},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,4,FALSE)","v":91.162807228915668},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,7,FALSE)","v":830},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,10,FALSE)","v":75665.13},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,11,FALSE)","v":907981.56},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3584661.4464657535},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-34049.308500000043},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-141304.63027499989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-220001.09454562492},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-304599.7936365467},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-395543.39515928784},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-493307.7667962343},-1588805.9889126937]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":351},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,4,FALSE)","v":247.88724241316271},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,7,FALSE)","v":13675},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,10,FALSE)","v":3389858.04},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,11,FALSE)","v":40678296.479999997},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":160595685.55528766},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":32721797.831707079},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":39059092.03701774},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":42849834.968353517},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":47002401.612109825},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":51550905.366049521},213184031.8152377]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":352},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,4,FALSE)","v":68.990940921599631},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,7,FALSE)","v":512.37},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,10,FALSE)","v":35348.888400000003},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,11,FALSE)","v":424186.66080000001},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-10-13"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-10-12"},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1674665.6937336985},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":19385.330398560036},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":44152.316962689685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":50135.505869139917},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":56781.175154313794},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":64156.110143474769},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":72333.473005029839},306943.91153320804]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":353},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,4,FALSE)","v":72.270057273768614},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,7,FALSE)","v":87.3},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,10,FALSE)","v":6309.1760000000004},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,11,FALSE)","v":75710.111999999994},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-11-30"},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":298899.37367671233},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-2839.1291999999958},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-11782.386179999987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-18344.323543499981},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-25398.406209262495},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-32981.545074957176},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-41133.419355578953},-132479.20956329859]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":354},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,4,FALSE)","v":207.5517736385398},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,7,FALSE)","v":13368},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,10,FALSE)","v":2774552.11},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,11,FALSE)","v":33294625.32},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-05-01"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":131445356.40032876},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":11183413.400918782},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":29048651.467935093},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":31932271.540233515},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":35095610.527052619},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":38565357.613800287},145825304.54994029]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":355},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,4,FALSE)","v":90.5},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,7,FALSE)","v":453},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,10,FALSE)","v":40996.5},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,11,FALSE)","v":491958},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1942223.2273972603},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-18448.424999999988},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-76560.963749999995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-119199.88603124989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-165036.72748359374},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-214311.33204486326},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-267281.5319482279},-860838.86625793483]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":356},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,4,FALSE)","v":180.50940824468086},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,7,FALSE)","v":1504},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,10,FALSE)","v":271486.15000000002},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,11,FALSE)","v":3257833.8},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-12-19"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-18"},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12861749.330958903},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2462348.702459502},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3447489.1431606049},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3788006.5303038736},9697844.37592398]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":357},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,4,FALSE)","v":76.165502958579879},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,7,FALSE)","v":845},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,10,FALSE)","v":64359.85},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,11,FALSE)","v":772318.2},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3049069.93479452},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-28961.932499999995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-120192.01987499988},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-187130.28636562487},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-259088.92284304672},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-336444.45705627534},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-419601.65633549588},-1351419.2749754428]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":358},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,4,FALSE)","v":122.70000560067207},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,7,FALSE)","v":714.2},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,10,FALSE)","v":87632.343999999997},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,11,FALSE)","v":1051588.128},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4151612.3080767123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":62662.246488000033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":55854.720349199953},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-18825.285224610008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-99106.291216455866},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-185408.37265768996},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-278183.11020701658},-463006.09246857243]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":359},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,4,FALSE)","v":95.18315654952076},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,7,FALSE)","v":1565},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,10,FALSE)","v":148961.64000000001},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,11,FALSE)","v":1787539.68},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7057108.7092602737},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-67032.738000000129},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-278185.86269999971},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-433115.27840249962},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-599664.40028268727},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-778704.7063038887},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-971173.03527668002},-3127876.0209657559]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":360},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,4,FALSE)","v":88.162105263157898},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,7,FALSE)","v":1900},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,10,FALSE)","v":167508},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,11,FALSE)","v":2010096},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-04"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-09-30"},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7935748.8657534244},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-75378.59999999986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-312821.18999999994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-487039.97924999986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-674325.17769374978},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-875656.76602078089},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-1092088.2234723391},-3517309.9364368692]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":361},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,4,FALSE)","v":94.009615987460819},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,10,FALSE)","v":71973.762000000002},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,11,FALSE)","v":863685.14399999997},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-03-03"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-02-03"},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3409781.6232986301},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":39470.411080800113},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":89898.39558352821},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":102080.74795288569},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":115611.97456599213},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":130628.05681641283},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":147277.95996825304},624967.54596787202]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":363},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,4,FALSE)","v":91.420709751689429},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,7,FALSE)","v":3413.87},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,10,FALSE)","v":312098.41840000002},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,11,FALSE)","v":3745181.0208000001},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-02"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14785769.45472},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-140444.28827999998},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-582843.79636199959},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-907445.65764914919},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-1256392.6585328355},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-1631510.6844827989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-2034762.5623790082},-6553399.6476857914]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":365},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,4,FALSE)","v":88.782382445141067},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,10,FALSE)","v":67971.792000000001},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,11,FALSE)","v":815661.50399999996},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-11"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-04"},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3220186.9240109585},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":37275.73073280009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":84899.758966848138},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":96404.733811996179},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":109183.58120434103},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":123364.72153962706},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":139088.83713965677},590217.36339526926]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":366},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,4,FALSE)","v":92.474094827586214},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,7,FALSE)","v":204.16},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,10,FALSE)","v":18879.511200000001},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,11,FALSE)","v":226554.13440000001},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-06-01"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":894423.30868602742},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":10353.523942080006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":23581.340187292837},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":26776.905510106357},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":30326.295416832028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":34265.179326039739},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":38632.632468673575},163935.87685102454]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":367},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,4,FALSE)","v":92.953383439408952},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,7,FALSE)","v":312.67},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,10,FALSE)","v":29063.734400000001},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,11,FALSE)","v":348764.81280000001},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-12"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1376904.3705336987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":28969.685807734961},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":29017.110575253493},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":22552.224921052402},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":15127.208550682291},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":6643.9121243646368},102310.14197908778]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":368},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,4,FALSE)","v":91.9200038622714},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,7,FALSE)","v":517.83000000000004},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,10,FALSE)","v":47598.935599999997},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,11,FALSE)","v":571187.22719999996},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-13"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-04"},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2255015.8750553424},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-21419.521019999986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-88891.012232999899},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-138396.88019047491},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-191615.6882447605},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-248825.90690311755},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-310326.89196085127},-999475.90055220411]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":369},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,4,FALSE)","v":64.967885218950826},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,7,FALSE)","v":200.73},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,10,FALSE)","v":13041.0036},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,11,FALSE)","v":156492.04319999999},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-10"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":617822.01164712314},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-5868.451619999978},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-24354.074222999974},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-37917.53302972496},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-52498.251246954344},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-68172.523330475931},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-85022.365820261592},-273833.19927041675]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":371},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,4,FALSE)","v":126.73385525204166},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,7,FALSE)","v":710.2},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,10,FALSE)","v":90006.384000000005},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,11,FALSE)","v":1080076.608},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4264083.2661041096},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":293462.08891202626},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":634852.26851853216},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":690401.12308356876},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":750750.93649507477},2369466.4170092018]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":372},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,4,FALSE)","v":118.36799999999999},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,7,FALSE)","v":900},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,10,FALSE)","v":106531.2},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,11,FALSE)","v":1278374.3999999999},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-11"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5046952.0832876712},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":55571.075999999885},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":23599.733400000026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-70508.366594999796},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-171674.57408962492},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-280428.24714634684},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-397338.44568232261},-840778.82411329425]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":373},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,4,FALSE)","v":107.39485000000001},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,7,FALSE)","v":800},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,10,FALSE)","v":85915.88},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,11,FALSE)","v":1030990.56},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-12"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-31"},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4070294.2382465755},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-3274.6080000000075},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-84364.699199999915},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-168016.34363999986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-257941.86141299992},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-354611.79301897483},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-458531.96949539776},-1326741.2747673723]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":374},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,4,FALSE)","v":126.65023255813954},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,7,FALSE)","v":430},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,10,FALSE)","v":54459.6},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,11,FALSE)","v":653515.19999999995},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-06"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-30"},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2580042.2005479448},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":47918.785200000042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":54011.748179999995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":9048.9892935000826},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-39285.976509487489},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-91246.064747699071},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-147103.15960377629},-166655.67818746273]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":375},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,4,FALSE)","v":70.92},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,7,FALSE)","v":765.6},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,10,FALSE)","v":54296.351999999999},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,11,FALSE)","v":651556.22400000005},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-01-12"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-11-30"},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2572308.2706410959},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":29776.119436800131},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":67818.532687488128},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":77008.788609287352},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":87216.623002840206},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":98544.618995738449},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":111105.15462951863},471469.83736167289]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":376},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,2,FALSE)","v":"LP"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,4,FALSE)","v":234.121365508596},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,7,FALSE)","v":11168},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,10,FALSE)","v":2614667.41},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,11,FALSE)","v":31376008.920000002},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-08-01"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":123870763.98279452},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3725875.8196621202},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":23954375.530199051},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":25948577.369707137},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":28108154.241157778},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":30446774.063465033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":32979231.032782964},145162988.05697408]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":385},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,4,FALSE)","v":136.13980198019803},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,10,FALSE)","v":27500.240000000002},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,11,FALSE)","v":330002.88},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-07-01"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1302833.287890411},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":36630.839616000012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":80680.881970560062},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":88810.491058204905},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":97716.104262611305},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":107469.22456735151},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":118147.78189375083},529455.32336847857]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":386},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,4,FALSE)","v":76.236980198019808},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,10,FALSE)","v":15399.87},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,11,FALSE)","v":184798.44},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":729574.11517808225},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":12473.894700000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":32409.026415000088},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":40988.871487125114},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":50827.121748759499},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":62079.649270026537},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":74920.165694399562},273698.72931531083]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":387},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,4,FALSE)","v":26.618926174496643},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,7,FALSE)","v":298},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,10,FALSE)","v":7932.44},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,11,FALSE)","v":95189.28},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":375802.06158904108},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3256.6469424657553},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":16693.819980000044},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":21113.279770500056},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":26180.941374487549},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":31977.094160894165},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":38591.216624613269},137812.99885296082]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":388},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,4,FALSE)","v":84.318888888888893},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,7,FALSE)","v":198},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,10,FALSE)","v":16695.14},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,11,FALSE)","v":200341.68},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":790937.97501369857},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":21709.35377358913},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":61800.399738000124},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":73768.436060550157},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":87367.375741511409},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":102792.86659618682},347438.43190983764]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":391},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,4,FALSE)","v":149.51106918238995},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,7,FALSE)","v":318},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,10,FALSE)","v":47544.52},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,11,FALSE)","v":570534.24},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2252437.917369863},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":183034.1022706849},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":231961.21944000013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":268342.83773400018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":309351.53008365026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":355524.17231148423},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":407456.89045356191},1755670.7522933816]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":392},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,4,FALSE)","v":145.11625040203504},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,7,FALSE)","v":1026.03},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,10,FALSE)","v":148893.62640000001},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,11,FALSE)","v":1786723.5168000001},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7053886.5416679457},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":354535.68128242204},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":366630.67654560041},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":342419.08200813015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":313806.17311643087},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":280332.5790557377},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":241498.0125882728},1899222.204596594]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":394},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,4,FALSE)","v":169.43074468085106},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,7,FALSE)","v":188},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,10,FALSE)","v":31852.98},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,11,FALSE)","v":382235.76},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1509045.8360547945},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1042.6124505205662},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":285448.9350960002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":320848.38963360025},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":360301.88170206035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":404253.37196024903},1371895.1908424303]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":395},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,4,FALSE)","v":122.58812603648424},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,7,FALSE)","v":1206},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,10,FALSE)","v":147841.28},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,11,FALSE)","v":1774095.3600000001},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7004031.2705753427},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":606965.9611870693},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":838601.82513600099},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":966433.28743560147},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1110345.7419491115},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1272194.6263467195},4794541.4420545027]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":397},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,4,FALSE)","v":146.8353119266055},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,7,FALSE)","v":1090},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,10,FALSE)","v":160050.49},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,11,FALSE)","v":1920605.88},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7582446.7755616438},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":815560.92174838157},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1072013.5776695339},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1179031.4796874446},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1296338.159470577},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1424897.5823360041},5787841.7209119406]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":398},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,4,FALSE)","v":226.69834782608694},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,10,FALSE)","v":52140.62},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,11,FALSE)","v":625687.43999999994},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2470179.7288767118},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":435866.07914663025},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":580633.01570400014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":647082.2164044003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":720805.27960959042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":802576.76225265581},3186963.3531172769]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":399},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,4,FALSE)","v":224.55033333333333},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,10,FALSE)","v":67365.100000000006},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,11,FALSE)","v":808381.2},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3191444.6827397258},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":559906.35302630148},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":746025.74292000034},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":831566.4465120004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":926481.58016070048},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1031770.1138490833},4095750.2364680865]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":402},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,4,FALSE)","v":140.90684027777777},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,7,FALSE)","v":288},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,10,FALSE)","v":40581.17},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,11,FALSE)","v":486974.04},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1922546.8264109588},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":72450.334199999983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":170499.1832400001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":199490.6831640001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":232276.95170040033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":269304.63710694038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":311070.09032187215},1255091.879733213]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":403},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,4,FALSE)","v":146.25136684401281},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,7,FALSE)","v":1981.06},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,10,FALSE)","v":289732.7328},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,11,FALSE)","v":3476792.7936},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":13726187.439938631},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1320080.2220254019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1565763.1013331604},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1706846.024992649},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1860402.2232113602},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2027518.5560040153},8480610.1275665872]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":404},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,4,FALSE)","v":209.18569392812887},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,7,FALSE)","v":1614},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,10,FALSE)","v":337625.71},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,11,FALSE)","v":4051508.52},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":15995133.63649315},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2326636.325642976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2569916.4851470808},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2841362.5369403185},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3140250.2510046978},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3469275.2407653518},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3831392.6646422329},18178833.504142657]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":406},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,4,FALSE)","v":280.49534430634867},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,7,FALSE)","v":2977},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,10,FALSE)","v":835034.64},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,11,FALSE)","v":10020415.68},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-01"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-10-31"},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":39560052.040767118},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":9425462.0399243869},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":11390067.847387206},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":12647772.427361168},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":14040149.799975172},47503452.114647932]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":408},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,4,FALSE)","v":351.73325775656326},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,7,FALSE)","v":1676},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,10,FALSE)","v":589504.93999999994},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,11,FALSE)","v":7074059.2800000003},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-11-01"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":27927998.417753424},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5981995.1927572628},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":6635838.0736800041},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":7368915.2517480031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":8180512.1504253037},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":9078871.6419830248},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":10073090.203435155},47319222.51402875]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":409},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,4,FALSE)","v":397.74738000000002},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,10,FALSE)","v":397747.38},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,11,FALSE)","v":4772968.5599999996},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-11-01"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":18843418.34235616},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4238249.8369939737},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4694268.1533600017},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":5205158.7936960021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5770248.2849406023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":6395189.7462002886},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":7086219.1010433659},33389333.916234236]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":410},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,4,FALSE)","v":430.09276521333646},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,7,FALSE)","v":4289},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,10,FALSE)","v":1844667.87},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,11,FALSE)","v":22136014.440000001},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-07-01"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-05-31"},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":87391772.076821923},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":7812685.571592167},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":25558458.48092401},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":28285576.335533418},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":31298251.376092535},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":34626002.726233006},127580974.49037513]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":413},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,4,FALSE)","v":190.38},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,7,FALSE)","v":2615},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,10,FALSE)","v":497843.7},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,11,FALSE)","v":5974124.4000000004},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-03-01"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":23585515.781917807},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2149164.810365038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3950753.8680666266},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4287699.0596309565},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4653166.2326793587},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5049554.623192478},20090338.593934458]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":414},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,4,FALSE)","v":114.42755769230769},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,7,FALSE)","v":2600},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,10,FALSE)","v":297511.65000000002},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,11,FALSE)","v":3570139.8},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14094716.30630137},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":495940.77649718244},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":731392.97718160925},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":810533.12938801385},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":897551.64732332062},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":993194.83676227182},3928613.367152398]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":415},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,4,FALSE)","v":215.46},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,7,FALSE)","v":2100},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,10,FALSE)","v":452466},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,11,FALSE)","v":5429592},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-12-01"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-11-30"},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":21435731.704109591},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4588965.0057518426},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5956364.9462334067},10545329.951985249]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":416},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,4,FALSE)","v":236.92848000000001},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,7,FALSE)","v":3000},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,10,FALSE)","v":710785.44},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,11,FALSE)","v":8529425.2799999993},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-09-30"},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":33673703.639671229},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":417},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,4,FALSE)","v":140.14039603960396},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,10,FALSE)","v":28308.36},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,11,FALSE)","v":339700.32},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-05-01"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1341118.2496438357},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":42286.386624000035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":92896.863507840084},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":102003.75111846731},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":111964.82512769476},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":122857.84310164163},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":134767.48991078412},606777.15939042787]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":418},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,4,FALSE)","v":235.9948514851485},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,10,FALSE)","v":47670.96},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,11,FALSE)","v":572051.52},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-04-01"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2258428.0556712328},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":246347.33113380836},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":542940.34795200033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":604599.38980920031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":672976.71138177044},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":748785.56880597153},2815649.3490827507]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":419},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,4,FALSE)","v":146.739375},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,7,FALSE)","v":256},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,10,FALSE)","v":37565.279999999999},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,11,FALSE)","v":450783.36},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1779668.0048219175},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":190033.60421786318},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":286637.1039360002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":324634.68466560025},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":367132.06374336034},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":414631.72402473656},1583069.1805875606]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":420},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,4,FALSE)","v":152.10857142857142},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,7,FALSE)","v":140},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,10,FALSE)","v":21295.200000000001},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,11,FALSE)","v":255542.39999999999},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-11-01"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1008867.3928767123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":60306.347441095859},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":51363.986399999994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":36050.605379999994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":19588.720783500001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1892.1948422624846},169201.85484685833]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":425},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,4,FALSE)","v":190.31454545454545},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,7,FALSE)","v":1254},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,10,FALSE)","v":238654.44},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,11,FALSE)","v":2863853.28},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-30"},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11306335.825972602},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":741954.22521396168},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1628947.5873451205},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1806750.2521361816},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2002894.9604031886},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2219207.9813323319},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2457693.1097320626},10857448.116162848]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":426},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,4,FALSE)","v":117.45950495049505},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,10,FALSE)","v":23726.82},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,11,FALSE)","v":284721.84000000003},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-01-01"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1124066.2231232878},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":107720.36917456449},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":164398.87123920018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":188192.4708456003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":214916.95884882635},675228.67010819132]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":427},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,4,FALSE)","v":69.78553505535055},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,7,FALSE)","v":1029.8},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,10,FALSE)","v":71865.144},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,11,FALSE)","v":862381.728},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3404635.8083506851},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":907.27283164928667},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":266023.20354480052},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":317540.2710097807},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":376077.65125454636},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":442477.52100957278},1403025.9196503498]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":428},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,4,FALSE)","v":45.680724637681159},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,7,FALSE)","v":552},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,10,FALSE)","v":25215.759999999998},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,11,FALSE)","v":302589.12},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1194605.2655342466},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":429},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,4,FALSE)","v":67.189597315436245},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,7,FALSE)","v":298},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,10,FALSE)","v":20022.5},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,11,FALSE)","v":240270},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":948572.79452054796},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":430},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,4,FALSE)","v":97.144571428571425},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,7,FALSE)","v":350},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,10,FALSE)","v":34000.6},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,11,FALSE)","v":408007.2},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-09-01"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-31"},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1610790.0690410959},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":431},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,4,FALSE)","v":149.29584158415841},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,10,FALSE)","v":30157.759999999998},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,11,FALSE)","v":361893.12},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-31"},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1428734.2080000001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":212179.59271834663},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":318972.88787673635},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":358923.74790649972},890076.22850158275]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":433},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,4,FALSE)","v":110.88},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,10,FALSE)","v":33264},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,11,FALSE)","v":399168},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1575893.3917808218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":63934.800730126095},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":105538.48518528015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":116169.18986010255},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":127814.42284841085},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":140567.65181074617},554024.55043466575]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":434},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,4,FALSE)","v":223.80500000000001},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,7,FALSE)","v":1108},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,10,FALSE)","v":247975.94},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,11,FALSE)","v":2975711.28},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-01"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11747945.080767121},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1528447.7879638355},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2282792.9656800013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2553019.2309480011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2853414.1453953017},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3187230.5256387698},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3558064.1663343809},15962968.821960291]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":435},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,4,FALSE)","v":105.9345},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,7,FALSE)","v":200},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,10,FALSE)","v":21186.9},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,11,FALSE)","v":254242.8},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-06-01"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1003736.6432876711},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":11519.28850684932},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":44587.831050000095},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":56391.847548750113},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":69927.158201906423},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":85408.209362749476},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":103073.9907902258},{"$f":"SUM(P322:U322)","v":370908.32546048122}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":436},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,4,FALSE)","v":196.27114043355326},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,5,FALSE)","v":105},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,7,FALSE)","v":1061},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,10,FALSE)","v":208243.68},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,11,FALSE)","v":2498924.16},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9865615.6563287675},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1570416.5367867518},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1852378.0399172748},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2008305.1865688567},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2177286.7727119308},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2360410.6735877674},9968797.2095725816]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":437},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,2,FALSE)","v":"MP"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,4,FALSE)","v":144.88},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,5,FALSE)","v":115},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,7,FALSE)","v":1226},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,10,FALSE)","v":177622.88},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,11,FALSE)","v":2131474.56},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8414944.7697534245},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":289152.9451002744},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":803606.66136000096},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":934801.97694600094},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1082929.4227993516},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1249968.1568499431},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1438116.6986883939},5798575.8617439643]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":439},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,4,FALSE)","v":95.339622641509436},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,7,FALSE)","v":530},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,10,FALSE)","v":50530},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,11,FALSE)","v":606360},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-06-30"},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2393876.0547945206},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":54988.992000000086},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":121762.62432000018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":134714.0159856003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":148942.29761344835},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":164567.67879769928},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":181721.34027982841},806696.9489965766]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":440},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,4,FALSE)","v":133.41107391304345},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,7,FALSE)","v":2300},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,10,FALSE)","v":306845.46999999997},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,11,FALSE)","v":3682145.64},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-12-01"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-11-30"},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14536909.225315068},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":836013.33724800032},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1818902.9484556811},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1978512.8848321359},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2151948.9436562066},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2340396.5142890164},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2545141.7647079742},11670916.393189013]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":445},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,4,FALSE)","v":122.4170610687023},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,7,FALSE)","v":262},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,10,FALSE)","v":32073.27},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,11,FALSE)","v":384879.24},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1519482.1502465752},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":71680.106283287692},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":194870.4908400001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":222292.63436400011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":253052.1243234002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":287527.33026796527},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":326137.80632040388},1355560.4923990574]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":446},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,4,FALSE)","v":50.5625},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,7,FALSE)","v":384},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,10,FALSE)","v":19416},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,11,FALSE)","v":232992},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":919839.6493150685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2628.3412602739991},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":40860.972000000067},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":51678.353700000094},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":64082.319907500176},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":78269.392548562726},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":94458.58550250507},331977.96491884213]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":448},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,4,FALSE)","v":252.11184615384616},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,7,FALSE)","v":130},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,10,FALSE)","v":32774.54},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,11,FALSE)","v":393294.48},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1552705.0566575341},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":164691.80040000001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":365984.52888000011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":406520.24236800009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":451404.82174980023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":501095.3007056553},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":556096.07731566159},2445792.7714191172]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":449},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,4,FALSE)","v":89.90087623220154},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,7,FALSE)","v":1826},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,10,FALSE)","v":164159},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,11,FALSE)","v":1969908},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-02-01"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7777088.8438356165},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":663165.79948188551},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1020044.1061008009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1175861.3273853618},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1351296.2315989644},4210367.4645670131]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":450},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,4,FALSE)","v":106.2300846153846},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,7,FALSE)","v":1300},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,10,FALSE)","v":138099.10999999999},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,11,FALSE)","v":1657189.32},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-07-15"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-14"},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6542492.6304657534},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":112422.98509643856},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":612065.8849200008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":713113.80091200094},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":827254.60806570109},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":956021.70296445908},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1101118.6299100071},4321997.6118686069]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":452},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,4,FALSE)","v":94.699792960662521},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,7,FALSE)","v":483},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,10,FALSE)","v":45740},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,11,FALSE)","v":548880},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2166948.1643835618},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":687.18294443842024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":183212.75882880017},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":200687.44164278416},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":219771.42373996298},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":240609.29841234779},844968.10556833353]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":453},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,4,FALSE)","v":54.127176684881604},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,7,FALSE)","v":549},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,10,FALSE)","v":29715.82},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,11,FALSE)","v":356589.84},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1407797.1491506849},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":219.87866861559451},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":55332.405628538458},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":57145.253353286185},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":58930.468868572498},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":60674.52805347048},232302.53457248322]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":454},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,4,FALSE)","v":103.4074074074074},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,7,FALSE)","v":675},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,10,FALSE)","v":69800},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,11,FALSE)","v":837600},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-03-01"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-02-28"},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3306798.9041095888},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":240928.25689459732},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":444371.62474368024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":483853.04258509493},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":526787.85044346645},1695940.7746668388]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":455},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,4,FALSE)","v":214.64411363636364},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,7,FALSE)","v":440},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,10,FALSE)","v":94443.41},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,11,FALSE)","v":1133320.92},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4474288.8923835615},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":68532.841625161469},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":888267.68277504027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":962026.04879704351},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1041887.3554558069},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1128355.0083538969},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1221973.8233184556},5311042.7603254048]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":456},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,4,FALSE)","v":71.659609028979972},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,7,FALSE)","v":1779.16},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,10,FALSE)","v":127493.91},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,11,FALSE)","v":1529926.92},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-07-01"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-06-30"},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6040067.6485479446},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":27101.712282164488},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":106204.46693256032},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":104798.67063321453},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":102631.46041906788},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":99599.811703045387},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":95589.758755999617},535925.88072605222]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":457},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,4,FALSE)","v":94.951808333333332},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,7,FALSE)","v":1200},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,10,FALSE)","v":113942.17},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,11,FALSE)","v":1367306.04},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-06-01"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-05-31"},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5398049.3250410967},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":113196.88252800005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":251347.42626048042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":278810.54236131907},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":309022.35690022446},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":342244.13943849271},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":378761.16412879131},1673382.511617308]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":458},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,4,FALSE)","v":118.391485},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,7,FALSE)","v":2000},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,10,FALSE)","v":236782.97},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,11,FALSE)","v":2841395.64},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-10-01"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11217674.293808218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1984651.7589555029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2151456.7473050351},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2335360.6922651189},6471469.1985256569]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":459},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,4,FALSE)","v":78.039839999999998},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,7,FALSE)","v":250},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,10,FALSE)","v":19509.96},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,11,FALSE)","v":234119.52},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-12-31"},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":924291.03649315052},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":45074.101121753571},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":72220.018932000152},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":86205.880082700169},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":102097.61679278268},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":120123.86332650948},425721.48025574605]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":461},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,4,FALSE)","v":118.14560658578857},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,7,FALSE)","v":3462},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,10,FALSE)","v":409020.09},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,11,FALSE)","v":4908241.08},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":19377466.83912329},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":329533.75053338986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1926765.32134275},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1922122.7777122883},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1909674.5461729821},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1888462.3252748437},7976558.7210362535]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":462},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,4,FALSE)","v":163.5259965635739},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,7,FALSE)","v":582},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,10,FALSE)","v":95172.13},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,11,FALSE)","v":1142065.56},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-15"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-14"},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4508812.251945205},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":441362.08336608787},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":866644.72061621817},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":939411.91259231558},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1018258.151001011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1103689.0848875002},4369365.9524631323]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":465},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,4,FALSE)","v":129.27891666666667},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,10,FALSE)","v":15513.47},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,11,FALSE)","v":186161.64},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":734955.95408219181},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":71649.930373824725},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":160021.8366348001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":179518.85395332021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":201227.68552782023},612418.30648976529]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":469},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,4,FALSE)","v":57.329463087248321},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,7,FALSE)","v":596},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,10,FALSE)","v":34168.36},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,11,FALSE)","v":410020.32},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-10-01"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1618737.7564931507},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":11291.004770958913},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":820.04064000007929},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-10984.700635499961},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-24268.10972283734},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-39170.752318709041},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-55845.219827603665},-118157.73709369102]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":470},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,4,FALSE)","v":92.665952618453858},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,7,FALSE)","v":4010},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,10,FALSE)","v":371590.47},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,11,FALSE)","v":4459085.6399999997},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-08-31"},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":17604225.773260273},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":472},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,4,FALSE)","v":80.969071428571425},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,10,FALSE)","v":22671.34},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,11,FALSE)","v":272056.08},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1074062.4966575343},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":26872.042322974303},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":48927.691909406276},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":52597.268802611739},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":56542.06396280753},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":60782.718760018179},245721.78575781803]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":473},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,4,FALSE)","v":115.83},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,10,FALSE)","v":46332},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,11,FALSE)","v":555984},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-08-31"},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2194994.3671232876},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":22531.385296306806},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":284160.70193664019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":309254.8050515714},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":336533.52993769723},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":366184.92835086293},1318665.3505730785]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":474},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,4,FALSE)","v":100},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,7,FALSE)","v":230},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,10,FALSE)","v":23000},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,11,FALSE)","v":276000},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-30"},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1089632.8767123288},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":17058.665608767129},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":107146.18080000009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":117059.61912480008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":127866.76330514415},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":139646.6571186927},508777.88595740416]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":476},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,4,FALSE)","v":109.17693},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,10,FALSE)","v":109176.93},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,11,FALSE)","v":1310123.1599999999},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5172294.4481095886},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":477},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,4,FALSE)","v":54.683122222222217},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,7,FALSE)","v":900},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,10,FALSE)","v":49214.81},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,11,FALSE)","v":590577.72},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2331568.478136986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":43636.513539143722},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":51186.47832562495},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":55025.464200046961},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":59152.374015050358},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":63588.802066179109},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":68357.962221142603},340947.5943671877]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":479},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,4,FALSE)","v":93.312061538461549},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,7,FALSE)","v":3250},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,10,FALSE)","v":303264.2},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,11,FALSE)","v":3639170.4},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-08-30"},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14367245.332602739},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":480},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,4,FALSE)","v":62.261934293801481},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,7,FALSE)","v":314.43},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,10,FALSE)","v":19577.02},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,11,FALSE)","v":234924.24},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-02-01"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-01-31"},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":927468.02695890411},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":10736.037768000038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":24452.559368880058},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":27766.18574264046},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":31446.70884812047},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":35531.115920494078},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":40059.925835996866},169992.53348413197]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":481},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,4,FALSE)","v":32.13281105990783},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,7,FALSE)","v":217},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,10,FALSE)","v":6972.82},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,11,FALSE)","v":83673.84},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-03-31"},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":330339.73545205477},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3823.8944880000054},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":8709.3589840800123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":9889.5856095564377},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":11200.49120807719},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":12655.249660711372},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":14268.292726255357},60546.872676680374]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":482},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,4,FALSE)","v":44.864192307692306},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,7,FALSE)","v":260},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,10,FALSE)","v":11664.69},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,11,FALSE)","v":139976.28},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-03-01"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-05-28"},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":552618.68350684934},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":6396.9159960000252},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":14569.711056360044},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":16544.08838374386},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":18737.075930533989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":21170.712016774138},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":23869.139240798337},101287.64262421039]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":484},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,4,FALSE)","v":53.25},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,10,FALSE)","v":12780},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,11,FALSE)","v":153360},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-01-01"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":605456.87671232875},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4541.3729999999923},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":8024.504489999963},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":6773.8307818499743},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5308.9432951702038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3605.9491352937475},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1638.6546944706351},29893.255396784516]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":485},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,4,FALSE)","v":145.31704376163873},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,7,FALSE)","v":2148},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,10,FALSE)","v":312141.01},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,11,FALSE)","v":3745692.12},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-06-30"},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14787787.246356163},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":749643.72553174943},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3100207.6032280573},3849851.3287598067]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":491},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,4,FALSE)","v":139.91919249592169},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,7,FALSE)","v":1226},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,9,FALSE)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,10,FALSE)","v":171540.93},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,11,FALSE)","v":2058491.16},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-02-01"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-01-31"},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8126810.3056438351},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":535050.50155950012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1199722.2256153049},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1343754.5862887593},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1503724.4274191908},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1681314.8901144892},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1878381.6949226263},8141948.3259198694]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":492},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,4,FALSE)","v":57.25223391812866},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,7,FALSE)","v":855},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,10,FALSE)","v":48950.66},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,11,FALSE)","v":587407.92000000004},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-09-30"},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2319054.2814246574},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":39650.034600000014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":103016.66397000034},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":130288.9123057503},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":161561.1791204816},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":197328.92578549788},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":238144.31927348848},869990.03505521861]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":493},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,4,FALSE)","v":29.524243879020645},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,7,FALSE)","v":41.66},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,10,FALSE)","v":1229.98},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,11,FALSE)","v":14759.76},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-01-01"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,13,FALSE)","v":"2006-12-31"},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":58270.723726027398},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":674.52103200000056},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1536.2991391200048},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1744.4868084996087},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1975.725771798323},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2232.3398535573469},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2516.8747633582352},10680.247368333519]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":497},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,4,FALSE)","v":123.50999327956988},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,7,FALSE)","v":1488},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,9,FALSE)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,10,FALSE)","v":183782.87},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,11,FALSE)","v":2205394.44},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-03-01"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":8706776.4055890404},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":483715.19821050018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1092874.1375209948},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1232750.3730334893},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1388618.8403532708},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1562201.6007095515},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1755399.5210888833},7515559.6709166896]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":503},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,4,FALSE)","v":19.659499263622973},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,7,FALSE)","v":1358},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,10,FALSE)","v":26697.599999999999},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,11,FALSE)","v":320371.20000000001},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1264807.9430136986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":55328.331903308223},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":111490.86242937308},166819.19433268131]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":507},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,4,FALSE)","v":101.41709966934341},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,7,FALSE)","v":127.02},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,10,FALSE)","v":12882},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,11,FALSE)","v":154584},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":610289.1616438356},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5719.7865599999786},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":703.74110399998608},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-10837.278313200019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-23243.874186690024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-36580.964750691754},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-50918.337106993626},-115156.92669357546]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":508},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,4,FALSE)","v":65.884528301886803},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,7,FALSE)","v":265},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,10,FALSE)","v":17459.400000000001},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,11,FALSE)","v":209512.8},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-08-01"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-07-31"},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":827145.05424657522},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":14142.114000000001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":36743.307300000102},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":46470.593767500104},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":57624.58056206262},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":70381.985592417361},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":84939.752148868807},310302.33337084902]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":513},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,4,FALSE)","v":75.350999999999999},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,7,FALSE)","v":530},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,10,FALSE)","v":39936.03},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,11,FALSE)","v":479232.36},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-03-01"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1891983.0979726026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":72433.673524602898},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":147831.20225100021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":176459.64487672527},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":208989.3309450699},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":245888.26473879919},851602.11633619748]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":514},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,4,FALSE)","v":66.875178500000004},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,7,FALSE)","v":4986},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,10,FALSE)","v":333439.64},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,11,FALSE)","v":4001275.68},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-03-31"},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":15796817.136657534},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":270086.10840000026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":701723.72238000203},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":887495.44981050212},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1100514.3016234897},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1344155.2366301725},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1622179.4780008495},5926154.2968450161]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":515},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,4,FALSE)","v":66.747920662598077},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,7,FALSE)","v":6882},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,10,FALSE)","v":459359.19},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,11,FALSE)","v":5512310.2800000003},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-08-01"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":21762298.941041093},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":45139.025194224901},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":195086.17311948258},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":111238.88999677636},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":15194.335873467848},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-94316.80806147214},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-218680.33093905915},53661.285183420405]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":517},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,4,FALSE)","v":68.688974358974363},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,7,FALSE)","v":390},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,10,FALSE)","v":26788.7},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,11,FALSE)","v":321464.40000000002},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1269123.8367123287},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":9449.864382082189},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":22315.415719200042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":22020.033333294035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":21564.664568905951},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":20927.662158681604},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":20085.079909988213},116362.72007215203]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":518},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,4,FALSE)","v":94.051724137931032},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,7,FALSE)","v":232},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,10,FALSE)","v":21820},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,11,FALSE)","v":261840},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1033729.9726027397},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":99140.765148807812},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":101174.51251352078},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":103191.22528673825},303506.50294906681]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":519},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,2,FALSE)","v":"NC"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,4,FALSE)","v":129.08860759493672},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,5,FALSE)","v":85},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,7,FALSE)","v":2370},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,10,FALSE)","v":305940},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,11,FALSE)","v":3671280},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-08-31"},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14494012.273972603},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":256299.1675266102},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3297225.7658443851},3553524.9333709953]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":555},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,4,FALSE)","v":73.594619883040934},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,7,FALSE)","v":171},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,10,FALSE)","v":12584.68},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,11,FALSE)","v":151016.16},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":596203.52482191788},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":6651.5389104493079},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":10861.179865619983},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":8129.1798882291187},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4997.2175468317},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1424.5672340136662},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-2633.1411418513453},29430.54230329243]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":556},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,4,FALSE)","v":93.297508305647838},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,7,FALSE)","v":60.2},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,10,FALSE)","v":5616.51},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,11,FALSE)","v":67398.12},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":266084.08471232874},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":13714.181876088987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":35253.650996755219},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":38356.146812435632},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":41728.007573565999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":45392.369871796938},174444.35713064275]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":557},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,4,FALSE)","v":52.955574372001124},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,7,FALSE)","v":177.15},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,10,FALSE)","v":9381.08},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,11,FALSE)","v":112572.96},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":444431.87769863015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5478.540439364413},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":3984.0696273600333},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2271.7319015016546},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":310.30026932928013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-1926.1474267431768},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-4465.9119129972823},5652.582897814922]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":558},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,4,FALSE)","v":54.101333333333329},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,7,FALSE)","v":45},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,10,FALSE)","v":2434.56},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,11,FALSE)","v":29214.720000000001},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":115338.11375342465},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1713.2593953245014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3121.6500928512178},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2802.5301864222929},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2426.2816672076297},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1986.6282120600954},12050.349553865737]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":559},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,4,FALSE)","v":47.356318181818182},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,10,FALSE)","v":10418.39},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,11,FALSE)","v":125020.68},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":493574.79419178079},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":6084.3283425863192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4424.6068858800281},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2522.9279491578636},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":344.61162499172497},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-2139.1305787080782},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-4959.7287322197517},6277.615491688106]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":560},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,4,FALSE)","v":123.07825},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,7,FALSE)","v":80},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,10,FALSE)","v":9846.26},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,11,FALSE)","v":118155.12},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":466469.93950684927},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":18413.648915210972},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":49174.466898480023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":55157.766519343233},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":61796.382926084159},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":69158.056115931744},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":77317.279797353083},331017.6011724032]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":561},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,4,FALSE)","v":93.057307692307688},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,7,FALSE)","v":52},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,10,FALSE)","v":4838.9799999999996},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,11,FALSE)","v":58067.76},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-10-01"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":229248.33468493153},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5314.6636657315103},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":6044.0989351200114},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":6863.1496256796236},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":7772.8885796652467},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":8782.458173764564},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":9901.8737234713044},44679.13270343226]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":562},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,4,FALSE)","v":33.500681818181818},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,7,FALSE)","v":132},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,10,FALSE)","v":4422.09},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,11,FALSE)","v":53065.08},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-11-01"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":209498.02816438355},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2039.7199065534296},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5523.3849819600218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":6271.872445891815},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":7103.2351568412996},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":8025.8278533125849},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":9048.8030067958898},38012.843351355041]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":563},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,4,FALSE)","v":79.450090909090918},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,7,FALSE)","v":110},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,10,FALSE)","v":8739.51},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,11,FALSE)","v":104874.12},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":414037.27923287667},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4819.0089129534317},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":10916.032528440031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":12395.290905340255},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":14038.338135489321},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":15861.685940879514},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":17883.422627292253},75913.779050394805]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":564},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,4,FALSE)","v":116.75382113821138},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,7,FALSE)","v":30.75},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,10,FALSE)","v":3590.18},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,11,FALSE)","v":43082.16},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":170086.00701369863},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5518.5358728328792},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":14357.675437920014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":15705.856665453619},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":17176.859930627405},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":18781.633561910428},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":20532.085946458545},92072.647415202897]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":567},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,4,FALSE)","v":44.999999999999993},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,7,FALSE)","v":398.18},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,10,FALSE)","v":17918.099999999999},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,11,FALSE)","v":215017.2},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":848876.1238356164},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":30860.696588097431},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":67451.557204921031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":74090.078040064778},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":81352.860261426249},253755.19209450949]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":568},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,4,FALSE)","v":33.944604523843829},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,7,FALSE)","v":138.82},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,10,FALSE)","v":4712.1899999999996},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,11,FALSE)","v":56546.28},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":223241.61501369861},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1704.0096686157631},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":21921.665367970621},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":23565.790270568425},47191.465307154809]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":569},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,4,FALSE)","v":57},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,7,FALSE)","v":427},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,10,FALSE)","v":24339},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,11,FALSE)","v":292068},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-04-30"},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1153068.4602739725},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":47183.659432058572},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":116348.65996239049},163532.31939444906]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":570},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,4,FALSE)","v":22.8},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,7,FALSE)","v":20},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,10,FALSE)","v":456},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,11,FALSE)","v":5472},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-30"},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":21603.156164383559},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":930.97920041161797},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2095.7702812128036},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2379.2433065219566},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2695.3429316089314},8101.3357197553096]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":571},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,4,FALSE)","v":52.5},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,7,FALSE)","v":40},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,9,FALSE)","v":6.6000000000000003E-2},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,10,FALSE)","v":2100},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,11,FALSE)","v":25200},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":99488.219178082189},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2740.3764114712685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5566.8333675169306},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":5672.1486197730519},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5764.7574974280651},19744.115896189316]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":572},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,4,FALSE)","v":99.492093023255805},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,7,FALSE)","v":43},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,10,FALSE)","v":4278.16},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,11,FALSE)","v":51337.919999999998},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":202679.29512328765},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":7971.5348604493192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":8857.0798790400077},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":9844.7158393632271},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":10932.292894262282},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":12129.376097634522},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":13446.413440163888},63181.413010913246]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":573},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,4,FALSE)","v":55.371481481481482},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,7,FALSE)","v":216},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,10,FALSE)","v":11960.24},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,11,FALSE)","v":143522.88},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":566620.46597260272},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5817.468927945185},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":12439.397115},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":13372.351898624998},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":14375.278291021881},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":15453.424162848503},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":16612.430975062161},78070.351370502729]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":574},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,4,FALSE)","v":72.161764705882348},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,7,FALSE)","v":17},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,10,FALSE)","v":1226.75},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,11,FALSE)","v":14721},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":58117.701369863018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":738.47124907859325},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1224.7820568506249},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":951.90595747740736},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":638.50373920116544},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":280.43262047441385},{"$f":"SUM(P386:U386)","v":3834.0956230822048}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":575},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,4,FALSE)","v":60.135051546391757},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,7,FALSE)","v":97},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,10,FALSE)","v":5833.1},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,11,FALSE)","v":69997.2},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":276345.1101369863},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":8162.7591815811611},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":15624.621463473391},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":14866.165358964427},38653.546004018979]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":576},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,4,FALSE)","v":162.87214961448024},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,7,FALSE)","v":182.87},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,10,FALSE)","v":29784.43},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,11,FALSE)","v":357413.16},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1411047.5713972601},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":95880.433374201297},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":200965.66761706487},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":211720.72176242404},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":223001.77585850039},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":234830.03900943551},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":247227.12534419133},1213625.7629658175]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":577},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,4,FALSE)","v":75.605115207373274},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,7,FALSE)","v":217},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,10,FALSE)","v":16406.310000000001},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,11,FALSE)","v":196875.72},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":777254.55484931509},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":12503.843163961137},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":30549.404316877248},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":31550.290099433652},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":32535.919947797142},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":33498.827101151284},140638.28462922046]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":578},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,4,FALSE)","v":71.346610169491527},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,7,FALSE)","v":295},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,10,FALSE)","v":21047.25},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,11,FALSE)","v":252567},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":997120.67671232868},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":6420.7849578765454},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":21013.48615940439},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":16331.773110671609},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":10954.756735196046},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4811.3596668270766},59532.160629975668]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":579},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,4,FALSE)","v":80.027755102040814},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,7,FALSE)","v":24.5},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,10,FALSE)","v":1960.68},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,11,FALSE)","v":23528.16},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":92887.886465753414},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2196.7800791513473},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":4820.0720291136095},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5341.6264409426949},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":5915.1013544306188},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":6545.4151208635085},24818.995024501779]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":580},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,4,FALSE)","v":31.560125000000003},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,7,FALSE)","v":240},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,10,FALSE)","v":7574.43},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,11,FALSE)","v":90893.16},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":358841.21523287671},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":13045.589993234942},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":28513.463952074715},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":31319.733108365719},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":34389.893200169361},107268.68025384474]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":581},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,4,FALSE)","v":55.276153846153846},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,7,FALSE)","v":78},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,10,FALSE)","v":4311.54},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,11,FALSE)","v":51738.48},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-06-01"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":204260.68405479452},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":6401.0422208219316},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":9073.6359300000186},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":11475.756546750024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":14230.196001956298},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":17380.594187723022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":20975.58558598427},79536.810473235557]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":582},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,4,FALSE)","v":84.658262711864396},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,7,FALSE)","v":472},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,10,FALSE)","v":39958.699999999997},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,11,FALSE)","v":479504.4},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-03-01"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1893057.0969863015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":18431.229538520565},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":49910.174482800066},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":56673.624802674283},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":64185.948875231901},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":72522.641430220101},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":81766.405637979973},343490.02476742689]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":583},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,4,FALSE)","v":40.692814710042434},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,7,FALSE)","v":707},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,10,FALSE)","v":28769.82},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,11,FALSE)","v":345237.84},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1362980.0751780823},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":120898.45469869068},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":273805.40352506441},394703.85822375509]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":584},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,4,FALSE)","v":60.379844961240309},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,7,FALSE)","v":258},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,10,FALSE)","v":15578},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,11,FALSE)","v":186936},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":738013.08493150678},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":24478.929798326164},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":52342.888717265625},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":56268.605371060548},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":60488.75077389006},193579.1746605424]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":585},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,4,FALSE)","v":109.91063665473723},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,7,FALSE)","v":5309},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,10,FALSE)","v":583515.56999999995},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,11,FALSE)","v":7002186.8399999999},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-11-30"},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":27644249.962849312},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2064064.7735776529},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2476697.2234964194},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2469351.2161399145},7010113.2132139867]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":586},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,4,FALSE)","v":44.112827225130893},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,7,FALSE)","v":573},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,10,FALSE)","v":25276.65},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,11,FALSE)","v":303319.8},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-09-01"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1197489.9501369861},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4850.4887209109147},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5646.7151417249697},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-1053.1944029800943},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-8647.3848884565523},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-17224.475710132683},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-26880.917875961633},-43308.769014895079]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":588},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,4,FALSE)","v":80.557627494456753},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,7,FALSE)","v":902},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,10,FALSE)","v":72662.98},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,11,FALSE)","v":871955.76},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3442433.5620821915},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":305349.21649846504},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":691541.2248054971},996890.44130396214]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":589},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,4,FALSE)","v":142.03952481840193},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,7,FALSE)","v":6608},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,10,FALSE)","v":938597.18},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,11,FALSE)","v":11263166.16},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-10-01"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":44466362.839890413},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2096335.02204822},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5699339.1429600064},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":6501571.4326560069},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":7401449.3294766061},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":8410044.0724958964},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":9539632.0255724862},39648371.025209218]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":590},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,4,FALSE)","v":39.9},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,7,FALSE)","v":232},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,10,FALSE)","v":9256.7999999999993},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,11,FALSE)","v":111081.60000000001},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":438544.07013698632},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4666.2770313024666},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":9241.9503108659992},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":7182.8840979636007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4818.016232351627},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2116.086147305934},28025.213819789627]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":591},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,4,FALSE)","v":82.080013951866064},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,7,FALSE)","v":286.7},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,10,FALSE)","v":23532.34},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,11,FALSE)","v":282388.08},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1114852.6665205481},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":23257.809830994403},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":42735.201896731043},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":38558.94350205129},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":33663.488808238995},138215.44403801573]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":592},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,4,FALSE)","v":57.062170329670323},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,7,FALSE)","v":1820},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,10,FALSE)","v":103853.15},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,11,FALSE)","v":1246237.8},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4920078.5473972596},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":145330.65671746177},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":278182.46841976349},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":264678.83303035027},688191.95816757553]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":593},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,4,FALSE)","v":104.16749999999999},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,10,FALSE)","v":22916.85},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,11,FALSE)","v":275002.2},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1085693.6169863015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":73639.096663986973},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":157461.25642251689},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":169270.85065420571},400371.20374070958]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":594},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,4,FALSE)","v":93.057600000000008},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,7,FALSE)","v":25},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,10,FALSE)","v":2326.44},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,11,FALSE)","v":27917.279999999999},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":110215.89172602739},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":856.37212471232851},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2905.8259233600074},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3299.6015307288108},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3736.9774016996162},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4222.3489234865265},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4760.5311667402129},19781.657070727502]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":595},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,4,FALSE)","v":83.753623188405797},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,7,FALSE)","v":22.08},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,10,FALSE)","v":1849.28},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,11,FALSE)","v":22191.360000000001},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":87610.273315068494},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":852.99331962739961},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2309.8320883200031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2622.8431073856118},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2970.5118418764578},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3356.3321715690799},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3784.1315813127949},15896.644110091347]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":596},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,4,FALSE)","v":71.024547920434003},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,7,FALSE)","v":221.2},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,10,FALSE)","v":15710.63},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,11,FALSE)","v":188527.56},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-08-01"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":744296.47660273965},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":7246.6378466958995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":19623.268137720064},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":22282.465396362677},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":25236.098621268553},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":28513.850203656766},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":32148.236689587415},135050.55689529137]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":597},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,4,FALSE)","v":243.88895645247612},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,7,FALSE)","v":3979.79},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,10,FALSE)","v":970626.83},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,11,FALSE)","v":11647521.960000001},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":45983778.477698632},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3737702.9061772618},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":9906612.3133050054},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":11037179.53002188},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":12291296.417314425},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":13682104.913407996},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":15224120.17318809},65879016.253414661]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":598},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,4,FALSE)","v":45.816600000000001},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,10,FALSE)","v":6872.49},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,11,FALSE)","v":82469.88},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":325586.56734246574},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2898.1158528821979},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5724.8941298400168},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":5649.1154435538192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5532.2931535744719},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":5368.8737754694303},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5152.7140484829288},30326.006403802865]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":599},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,4,FALSE)","v":44.583333333333336},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,7,FALSE)","v":120},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,10,FALSE)","v":5350},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,11,FALSE)","v":64200},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-01-31"},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":253458.08219178079},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":18158.857487016867},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":28900.04578991521},47058.903276932077]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":600},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,4,FALSE)","v":119.80635844177512},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,10,FALSE)","v":114899.09},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,11,FALSE)","v":1378789.08},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5443383.7377534248},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":336593.07600448118},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":729110.51642911416},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":793923.27269744431},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":864407.34308879054},2724034.2082198299]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":601},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,4,FALSE)","v":194.98},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,7,FALSE)","v":1000},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,10,FALSE)","v":194980},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,11,FALSE)","v":2339760},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-03-01"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9237244.2739726026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":587011.39869863028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1500512.0362500001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1613050.4389687497},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1734029.221891406},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1864081.413533261},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2003887.5195482562},9302572.0288903043]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":602},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,4,FALSE)","v":105.45},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,7,FALSE)","v":2895},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,10,FALSE)","v":305277.75},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,11,FALSE)","v":3663333},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-30"},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14462637.953424657},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":564587.6423791647},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1468112.2992039761},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1605133.9118021149},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1754585.2005577404},5392419.0539429961]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":603},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,4,FALSE)","v":104.27499160147813},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,7,FALSE)","v":833.48},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,10,FALSE)","v":86911.12},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,11,FALSE)","v":1042933.44},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-07-31"},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4117444.0740821916},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":43923.982071057428},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":298825.21496976027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":341496.54184053885},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":389191.56744394987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":442451.17061450006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":501871.5652279444},2017760.0421677509]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":604},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,4,FALSE)","v":92.449023904382472},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,7,FALSE)","v":502},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,10,FALSE)","v":46409.41},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,11,FALSE)","v":556912.92000000004},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-08-01"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2198661.6923835617},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":18883.067098253407},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":48268.686988124973},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":51888.83851223439},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":55780.501400651992},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":59964.039005700732},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":64461.341931128525},299246.47493609402]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":605},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,4,FALSE)","v":93.057417582417585},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,7,FALSE)","v":364},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,10,FALSE)","v":33872.9},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,11,FALSE)","v":406474.8},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-06-01"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1604740.2378082192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":12468.753693698673},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":42308.742507600109},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":48042.104111958179},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":54410.284309946001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":61477.279813950532},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":69313.19791521586},288020.36235236935]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":606},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,4,FALSE)","v":107.82444444444444},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,7,FALSE)","v":531},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,10,FALSE)","v":57254.78},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,11,FALSE)","v":687057.36},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2712464.81030137},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":80555.527049819124},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":176257.46308032016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":193804.24481674586},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":213013.23294383544},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":234036.78876172367},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":257040.9163337216},1154708.1729861659]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":607},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,4,FALSE)","v":79.450705882352949},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,7,FALSE)","v":85},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,10,FALSE)","v":6753.31},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,11,FALSE)","v":81039.72},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":319940.37402739725},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3723.8084379945358},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":8435.1813356400235},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":9578.2534746162273},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":10847.890707119906},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":12256.852189813973},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":13819.115358082898},58661.101503267564]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":608},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,4,FALSE)","v":42.124750957854403},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,7,FALSE)","v":261},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,10,FALSE)","v":10994.56},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,11,FALSE)","v":131934.72},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":520871.04526027397},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":18936.147263361228},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":41388.327600746561},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":45461.729112806323},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":49918.177893630811},155704.38187054492]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":609},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,4,FALSE)","v":82.196666666666658},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,7,FALSE)","v":966},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,10,FALSE)","v":79401.98},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,11,FALSE)","v":952823.76},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3761695.9949589041},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":333668.29135588417},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":755676.99674829724},1089345.2881041814]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":610},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,4,FALSE)","v":56.312800000000003},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,7,FALSE)","v":75},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,10,FALSE)","v":4223.46},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,11,FALSE)","v":50681.52},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-06-01"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":200087.86389041095},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2410.6144287452043},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":7065.2066140800162},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":8579.6076825972195},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":10296.194782774721},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":12238.106402623976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":14430.934124964653},55020.66403578579]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":611},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,4,FALSE)","v":42.32673267326733},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,7,FALSE)","v":202},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,10,FALSE)","v":8550},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,11,FALSE)","v":102600},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-03-01"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":405059.17808219179},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5825.009589041103},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":17993.475000000049},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":22757.000625000044},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":28219.192171875067},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":34466.58973476573},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":41595.637929873221},150856.90505055521]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":612},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,4,FALSE)","v":97.584000000000003},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,7,FALSE)","v":1522},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,10,FALSE)","v":148522.848},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,11,FALSE)","v":1782274.176},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7036320.7879890408},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":430578.01861626212},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":775137.93834028277},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":819899.71895960486},2025615.6759161497]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":613},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,4,FALSE)","v":50.599615384615383},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,5,FALSE)","v":100},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,7,FALSE)","v":26},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,10,FALSE)","v":1315.59},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,11,FALSE)","v":15787.08},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":62326.526794520541},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1045.2030868134862},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1313.4795403889257},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1020.8420286103137},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":684.74353719637656},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":300.74126853061534},4365.0094615397174]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":614},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,4,FALSE)","v":66.990144557680367},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,7,FALSE)","v":595.61},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,10,FALSE)","v":39900},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,11,FALSE)","v":478800},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1890276.1643835616},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":44704.656118356274},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":98088.864048000192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":108702.53942184022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":120372.80129433749},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":133199.73852054076},505068.59940307494]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":615},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,4,FALSE)","v":78.983950131233598},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,7,FALSE)","v":762},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,10,FALSE)","v":60185.77},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,11,FALSE)","v":722229.24},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-10-01"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2851321.4653150681},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1007.7851588174235},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":268168.80532919057},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":293194.39026692603},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":320489.92803803505},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":350257.10782206466},1233118.0166150336]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":616},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,4,FALSE)","v":125.27484848484848},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,7,FALSE)","v":33},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,10,FALSE)","v":4134.07},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,11,FALSE)","v":49608.84},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-01-31"},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":195852.98202739723},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":26847.733390323614},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":43834.354720505187},70682.088110828801]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":617},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,4,FALSE)","v":93.137999999999991},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,7,FALSE)","v":25},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,10,FALSE)","v":2328.4499999999998},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,11,FALSE)","v":27941.4},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":110311.11616438357},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":3259.1363428125042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":6931.1849458593788},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":7451.0238167988282},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":8009.8506030587378},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":8610.5893982881462},34261.785106817595]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":618},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,4,FALSE)","v":71.803566666666669},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,10,FALSE)","v":21541.07},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,11,FALSE)","v":258492.84},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-07-31"},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1020515.5683287671},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":8175.8098393972614},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":52955.866834046494},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":58685.940121895226},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":64986.439568356262},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":71911.400788287399},256715.45715198264]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":619},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,4,FALSE)","v":206.09468085106386},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,7,FALSE)","v":47},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,10,FALSE)","v":9686.4500000000007},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,11,FALSE)","v":116237.4},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":458898.88602739724},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":52830.431337522168},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":113757.13171823234},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":123142.87097407096},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":133300.85702425515},423031.29105408065]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":620},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,4,FALSE)","v":71.085833333333326},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,7,FALSE)","v":12},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,10,FALSE)","v":853.03},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,11,FALSE)","v":10236.36},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":40412.588383561641},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":393.46604702465811},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1065.4720033200028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1209.8567312106043},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1370.2282599043283},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1548.1982351583174},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1745.5321870172502},7332.7534636351611]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":621},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,4,FALSE)","v":69.19580152671756},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,7,FALSE)","v":131},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,10,FALSE)","v":9064.65},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,11,FALSE)","v":108775.8},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":429440.89808219182},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5173.8091710410954},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":15163.781623200019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":18414.08247741306},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":22098.327446614625},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":26266.177779011894},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":30972.559705990076},118088.73820327077]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":622},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,4,FALSE)","v":85.431601968288675},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,7,FALSE)","v":914.5},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,10,FALSE)","v":78127.199999999997},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,11,FALSE)","v":937526.4},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-04-30"},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3701302.855890411},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":326355.58158116788},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":857811.40771663666},1184166.9892978044]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":623},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,4,FALSE)","v":105.07058708414873},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,7,FALSE)","v":511},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,10,FALSE)","v":53691.07},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,11,FALSE)","v":644292.84},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-28"},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2543632.8286027396},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":15200.87034886016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":189525.29479236016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":216255.36058617267},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":246116.59149611578},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":279445.20182224282},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":316611.74585958198},1263155.0649053336]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":624},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,4,FALSE)","v":68.87114583333333},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,7,FALSE)","v":96},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,10,FALSE)","v":6611.63},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,11,FALSE)","v":79339.56},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":313228.23550684931},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":11387.340587604864},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":24889.064083958234},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":27338.62310579991},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":30018.529391523305},93633.557168886313]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":625},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,4,FALSE)","v":89.007769080234837},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,7,FALSE)","v":511},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,10,FALSE)","v":45482.97},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,11,FALSE)","v":545795.64},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2154771.280109589},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":64700.8100640747},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":134771.53301551426},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":141051.86489422526},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":147535.294347018},488059.50232083222]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":626},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,4,FALSE)","v":80.520767918088737},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,7,FALSE)","v":586},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,10,FALSE)","v":47185.17},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,11,FALSE)","v":566222.04},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2235413.5880547948},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":86492.596240334096},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":169331.05718766572},255823.65342799982]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":627},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,4,FALSE)","v":71.963368520560891},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,7,FALSE)","v":380.82},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,10,FALSE)","v":27405.09},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,11,FALSE)","v":328861.08},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1298325.5240547946},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":110569.51102496393},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":244701.94192660786},355271.45295157179]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":628},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,4,FALSE)","v":131.1},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,7,FALSE)","v":512},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,10,FALSE)","v":67123.199999999997},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,11,FALSE)","v":805478.40000000002},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3179984.5873972606},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":388591.59272596682},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":851181.96255540114},1239773.5552813681]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":630},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,4,FALSE)","v":163.51636363636362},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,7,FALSE)","v":220},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,10,FALSE)","v":35973.599999999999},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,11,FALSE)","v":431683.2},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-02-01"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-01-31"},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1704261.6197260274},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":192110.04898780934},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":312284.40541747218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":338642.23696286988},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":367211.82596529962},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":398177.84784132865},1608426.3651747799]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":632},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,4,FALSE)","v":83.751951219512193},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,7,FALSE)","v":41},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,10,FALSE)","v":3433.83},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,11,FALSE)","v":41205.96},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":162678.87221917807},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1583.8780772712416},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4289.0047585200082},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":4870.2183268266235},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5515.785969669625},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":6232.1952871923422},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":7026.5533331130646},29517.635752592905]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":633},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,4,FALSE)","v":79.34368932038835},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,7,FALSE)","v":103},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,10,FALSE)","v":8172.4},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,11,FALSE)","v":98068.800000000003},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-02-01"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":387170.24876712327},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3769.5765948493063},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":10207.687185600022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":11590.955945448048},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":13127.385239958894},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":14832.415339446248},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":16722.960792914382},70250.9810982169]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":634},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,4,FALSE)","v":50.780679012345672},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,7,FALSE)","v":162},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,10,FALSE)","v":8226.4699999999993},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,11,FALSE)","v":98717.64},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":389731.8335342466},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4952.118668357507},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":8213.2731585245201},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":6383.3917277433648},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4281.745959181746},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1880.5547498301312},25711.084263637269]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":635},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,4,FALSE)","v":91.287633769322241},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,7,FALSE)","v":841},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,10,FALSE)","v":76772.899999999994},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,11,FALSE)","v":921274.8},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-09-01"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-08-31"},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3637142.4295890415},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":39485.045735515188},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":507965.40394992335},547450.44968543854]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":636},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,4,FALSE)","v":80.962785714285715},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,7,FALSE)","v":140},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,10,FALSE)","v":11334.79},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,11,FALSE)","v":136017.48000000001},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":536989.55802739726},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":637},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,4,FALSE)","v":97.584000000000003},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,7,FALSE)","v":563},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,10,FALSE)","v":54939.792000000001},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,11,FALSE)","v":659277.50399999996},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2602791.4609972597},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":159274.26049997075},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":286729.73671851458},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":303287.47816968302},749291.47538816836]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":638},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,4,FALSE)","v":107.88716455696202},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,7,FALSE)","v":395},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,10,FALSE)","v":42615.43},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,11,FALSE)","v":511385.16},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-05-01"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2018920.5905753423},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":78252.883066083887},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":201955.45608783374},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":220580.78461686044},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":240881.30633135943},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":263004.92420390446},1004675.354306042]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":640},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,4,FALSE)","v":50.557408906882593},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,7,FALSE)","v":741},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,10,FALSE)","v":37463.040000000001},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,11,FALSE)","v":449556.47999999998},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1774824.3498082191},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":53292.233015188482},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":111007.51187140006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":116180.44416639803},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":121520.66220684594},402000.8512598325]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":641},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,4,FALSE)","v":90.02716216216217},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,7,FALSE)","v":296},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,10,FALSE)","v":26648.04},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,11,FALSE)","v":319776.48},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1262460.0210410957},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":112034.29385839781},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":253723.65692415589},365757.9507825537]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":642},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,4,FALSE)","v":123.29988415416889},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,5,FALSE)","v":67.5},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,7,FALSE)","v":319.39},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,9,FALSE)","v":6.6000000000000003E-2},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,10,FALSE)","v":39380.75},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,11,FALSE)","v":472569},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1865676.5178082192},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":380624.74427576771},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":440239.26754612295},{"$f":"SUM(P450:U450)","v":820864.01182189072}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":643},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,4,FALSE)","v":105.25887573964496},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,7,FALSE)","v":2028},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,10,FALSE)","v":213465},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,11,FALSE)","v":2561580},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-05-01"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-04-30"},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":10112977.479452055},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":246881.47634062963},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":611300.83505580015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":640359.8534685066},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":670423.10016701138},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":701483.62840609066},2870448.8934380384]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":644},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,4,FALSE)","v":67.724374999999995},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,7,FALSE)","v":272},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,10,FALSE)","v":18421.03},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,11,FALSE)","v":221052.36},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-01-01"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-08-31"},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":872702.60482191772},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":6661.3640846104827},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":85696.810908165411},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":92124.07172627782},184482.24671905371]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":645},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,4,FALSE)","v":127.5146780991135},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,7,FALSE)","v":275.24},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,10,FALSE)","v":35097.14},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,11,FALSE)","v":421165.68},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1662739.027068493},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":55183.130039539712},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":143514.74410416},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":156931.08721739292},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":171565.87504855177},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":187527.46847023605},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":204933.71362199006},919656.01850187057]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":646},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,4,FALSE)","v":118.86166374708041},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,10,FALSE)","v":113993.09},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,11,FALSE)","v":1367917.08},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5400461.6774794525},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":329156.93408374838},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":713135.98157814448},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":776670.77505839686},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":845774.64563861978},2664738.3363589095]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":647},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,4,FALSE)","v":119.70000208541876},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,10,FALSE)","v":114797.09},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,11,FALSE)","v":1377565.08},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5438551.4528219178},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":154434.5369770152},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":410980.89358375547},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":459399.94955917471},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":512946.05129406415},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":572130.8546280968},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":637515.19541857508},2747407.4814606812]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":648},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,4,FALSE)","v":121.57687896229564},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,10,FALSE)","v":116597.09},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,11,FALSE)","v":1399165.08},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5523827.0692602741},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":165128.25536057679},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":438570.3386837556},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":489334.49749267451},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":545425.03580191149},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":607370.55281911092},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":675750.2679558259},2921578.948113855]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":649},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,4,FALSE)","v":116.68448656990324},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,7,FALSE)","v":959.04},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,10,FALSE)","v":111905.09},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,11,FALSE)","v":1342861.08},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-03-31"},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5301541.9624109585},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":312019.33548497315},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":676320.49728584359},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":736910.05202271207},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":802833.06476007984},2528082.9495536089]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":650},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,4,FALSE)","v":123.12000020854188},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,7,FALSE)","v":1918.08},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,10,FALSE)","v":236154.01},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,11,FALSE)","v":2833848.12},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-01-01"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11187877.098410958},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":596782.03717163904},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":872696.47878144169},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":955997.87710475735},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1046974.8132954976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1146317.187333175},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1254775.7804669193},5873544.1741534304]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":652},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,4,FALSE)","v":66.484814814814811},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,7,FALSE)","v":243},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,10,FALSE)","v":16155.81},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,11,FALSE)","v":193869.72},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":765387.03156164382},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":17743.965959243855},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":20179.31754564005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":22913.866425166285},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":25951.194475745229},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":29321.825175612874},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":33059.196467105648},149169.36604851394]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":653},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,4,FALSE)","v":125.12729235731565},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,7,FALSE)","v":11161},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,10,FALSE)","v":1396545.71},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,11,FALSE)","v":16758548.52},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-09-01"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":66161831.280328758},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2233771.4627943635},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":6008604.3468070831},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":6784791.7677872218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":7648492.0338881388},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":8608905.4994631372},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":9676159.8656292707},40960724.976369217]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":654},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,4,FALSE)","v":51.248937198067637},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,7,FALSE)","v":207},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,10,FALSE)","v":10608.53},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,11,FALSE)","v":127302.36},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-12-01"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-11-30"},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":502582.74180821917},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":9706.8223886794876},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":13250.520745320042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":15046.131353820645},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":17040.558482166933},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":19253.845027283998},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":21707.94763600119},96005.825633272296]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":655},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,4,FALSE)","v":122.444},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,7,FALSE)","v":190},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,10,FALSE)","v":23264.36},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,11,FALSE)","v":279172.32},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1102157.0222465754},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":88173.278107002814},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":105057.10157184009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":114694.76779758732},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":125195.92967889429},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":136636.60304501839},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":149099.40520481835},718857.08540516126]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":656},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,4,FALSE)","v":97.583999999999989},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,7,FALSE)","v":2415},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,10,FALSE)","v":235665.36},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,11,FALSE)","v":2827984.32},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-12-01"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-02-28"},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11164727.137315067},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":683210.1937965001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1229933.0624781749},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1300957.8326461539},3214101.0889208289]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":657},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,4,FALSE)","v":148.92437839963824},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,7,FALSE)","v":18687.650000000001},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,10,FALSE)","v":2783046.66},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,11,FALSE)","v":33396559.920000002},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-10-01"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":131847788.61567123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":658},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,4,FALSE)","v":108.83244680851064},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,7,FALSE)","v":94},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,10,FALSE)","v":10230.25},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,11,FALSE)","v":122763},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-02-01"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":484661.59726027393},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":15373.123447089034},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":22141.581919124976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":20919.13268467685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":19446.431024334102},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":17695.986725822469},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":15637.768140528933},111214.02394157636]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":659},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,4,FALSE)","v":105.45},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,7,FALSE)","v":5007},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,10,FALSE)","v":527988.15},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,11,FALSE)","v":6335857.7999999998},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-30"},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":25013619.424109586},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":976473.3421044834},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2539149.6656698817},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2776133.1593758846},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3034614.1966122985},9326370.3637625482]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":660},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,4,FALSE)","v":97.888938597472318},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,7,FALSE)","v":894.1},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,10,FALSE)","v":87522.5},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,11,FALSE)","v":1050270},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-05-31"},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4146408.4109589038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":24638.902582191862},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":72907.642860000255},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":71942.586516450159},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":70454.831878070487},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":68373.654237914132},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":65620.817972576013},373938.43604720291]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":661},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,4,FALSE)","v":143.18759689922481},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,7,FALSE)","v":387},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,10,FALSE)","v":55413.599999999999},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,11,FALSE)","v":664963.19999999995},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2625238.2772602737},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1438.9071525961626},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":380582.43994627218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":413649.49840427388},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":449558.45628358854},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":488551.40564377094},1733780.7074305017]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":662},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,4,FALSE)","v":75.155555555555551},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,7,FALSE)","v":270},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,10,FALSE)","v":20292},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,11,FALSE)","v":243504},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,13,FALSE)","v":"2022-03-31"},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":961340.44931506843},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":62663.211457856465},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":135923.7547448884},198586.96620274486]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":663},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,2,FALSE)","v":"WC"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,4,FALSE)","v":72.162009569378},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,7,FALSE)","v":209},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,9,FALSE)","v":5.5E-2},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,10,FALSE)","v":15081.86},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,11,FALSE)","v":180982.32},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-04-01"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-03-31"},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":714508.28252054797},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":9078.8832220326003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":15057.665793301916},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":11702.883540933515},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":7849.8667243598611},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3447.6833270252391},47136.982607653132]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":733},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,4,FALSE)","v":34.509379310344826},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,7,FALSE)","v":145},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,10,FALSE)","v":5003.8599999999997},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,11,FALSE)","v":60046.32},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-07-01"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,13,FALSE)","v":"2007-08-31"},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":237059.58115068491},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4053.1266000000032},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":10530.62337000003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":13318.461420750027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":16515.19145510628},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":20171.460784819268},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":24343.713311318759},88932.576941994368]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":737},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,4,FALSE)","v":40.071489361702127},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,7,FALSE)","v":188},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,10,FALSE)","v":7533.44},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,11,FALSE)","v":90401.279999999999},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-08-01"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-07-31"},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":356899.29994520545},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-3390.0479999999952},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-14068.699199999988},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-21903.947639999984},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-30326.839712999994},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-39381.448691474987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-49115.153343335609},-158186.13658781056]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":741},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,4,FALSE)","v":162.62765585074732},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,7,FALSE)","v":571.38},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,10,FALSE)","v":92922.19},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,11,FALSE)","v":1115066.28},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-11-01"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,13,FALSE)","v":"2006-04-30"},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4402220.573917808},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":328350.02313600003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":712455.6162873602},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":772913.09937746928},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":838466.75864882069},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":909543.75651096704},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":986606.88848985336},4548336.1424504705]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":742},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,4,FALSE)","v":111.57799847211612},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,7,FALSE)","v":261.8},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,10,FALSE)","v":29211.119999999999},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,11,FALSE)","v":350533.44},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-06-01"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-05-31"},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1383886.8138082193},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":64555.761600000027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":149398.52400000009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":172267.41351600015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":198017.86976730014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":226982.65026120777},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":259531.13331829454},1070753.3524628028]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":743},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,4,FALSE)","v":28.837499999999999},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,7,FALSE)","v":224},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,10,FALSE)","v":6459.6},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,11,FALSE)","v":77515.199999999997},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-04-01"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":306025.76219178078},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2709.1562399999966},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5380.9501536000171},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":5309.7241493520123},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5199.9203861816495},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":5046.3190255674854},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4843.1458856368408},28489.215840338002]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":744},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,4,FALSE)","v":83.958184210526312},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,7,FALSE)","v":380},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,10,FALSE)","v":31904.11},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,11,FALSE)","v":382849.32},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-12-31"},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1511468.1373150686},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":17496.21392400004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":39849.637170840113},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":45249.759371632361},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":51247.80269052228},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":57904.044167610584},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":65284.516257504234},277031.97358210961]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":745},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,4,FALSE)","v":22.5},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,7,FALSE)","v":80},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,10,FALSE)","v":1800},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,11,FALSE)","v":21600},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-12-01"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-11-30"},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":85275.616438356155},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-810},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-3361.4999999999964},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-5233.6124999999956},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-7246.1334374999969},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-9409.5934453124974},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-11735.312953710927},-37796.152336523417]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":746},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,4,FALSE)","v":40.625},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,7,FALSE)","v":160},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,10,FALSE)","v":6500},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,11,FALSE)","v":78000},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-02-01"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-01-31"},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":307939.72602739726},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-2925},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-12138.749999999985},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-18899.156249999985},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-26166.592968749988},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-33979.087441406242},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-42377.518999511696},-136486.1056596679]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":747},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,4,FALSE)","v":76.390444597621922},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,7,FALSE)","v":232.12},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,10,FALSE)","v":17731.75},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,11,FALSE)","v":212781},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-02-01"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-01-31"},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":840047.72876712319},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":7436.695950000023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":14770.831458000059},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":14575.314444435062},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":14273.900598748587},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":13852.261344604369},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":13294.546420465806},78203.550216253905]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":748},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,4,FALSE)","v":96.915789473684214},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,7,FALSE)","v":228},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,10,FALSE)","v":22096.799999999999},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,11,FALSE)","v":265161.59999999998},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1046843.4673972601},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":749},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,4,FALSE)","v":175.31877408477843},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,7,FALSE)","v":8304},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,10,FALSE)","v":1455847.1},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,11,FALSE)","v":17470165.199999999},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-04-01"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-02-28"},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":68971254.94027397},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":5509528.8566399999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":11947373.045222402},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":12953462.907336194},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":14043812.45980629},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":15225445.415465239},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":16505968.604492484},76185591.288962603]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":750},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,4,FALSE)","v":139.09186561104343},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,7,FALSE)","v":4926},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,10,FALSE)","v":685166.53},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,11,FALSE)","v":8221998.3600000003},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,12,FALSE)","v":"2001-06-01"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-05-31"},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":32459999.004821919},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2019406.3715519998},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4389674.3932723226},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":4770686.7227581087},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5184417.9169545574},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":5633653.3259149082},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":6121413.715762387},28119252.446214285]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":751},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,4,FALSE)","v":161.44740653099859},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,7,FALSE)","v":2113},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,10,FALSE)","v":341138.37},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,11,FALSE)","v":4093660.44},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,12,FALSE)","v":"2002-12-01"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-10-31"},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":16161547.106958903},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1286048.2302000001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2888836.9232400022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3241716.2436240017},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3634683.1681509023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4072106.432642831},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4558818.6446597166},19682209.642517455]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":752},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,4,FALSE)","v":350.0050743099788},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,7,FALSE)","v":471},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,10,FALSE)","v":164852.39000000001},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,11,FALSE)","v":1978228.68},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-08-01"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,13,FALSE)","v":"2007-07-31"},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7809938.4325479446},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":888307.65417600004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1921398.4861401604},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2077963.3646353735},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2247267.4083805033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2430345.7987183165},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2628317.735108207},12193600.44715856]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":754},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,4,FALSE)","v":56.739479674796748},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,7,FALSE)","v":1230},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,10,FALSE)","v":69789.56},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,11,FALSE)","v":837474.72},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,12,FALSE)","v":"1996-05-15"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,13,FALSE)","v":"2001-05-14"},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3306304.3055342464},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":33760.699649999966},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":72585.504247499979},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":78029.417066062568},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":83881.623346017208},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":90172.745096968254},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":96935.70097924117},455365.69038578914]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":757},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,4,FALSE)","v":97.910935534591189},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,7,FALSE)","v":2544},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,10,FALSE)","v":249085.42},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,11,FALSE)","v":2989025.04},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11800507.075726027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1701173.7268365547},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1995509.8387667956},3696683.5656033503]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":758},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,4,FALSE)","v":113.49762920426579},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,7,FALSE)","v":4876},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,10,FALSE)","v":553414.43999999994},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,11,FALSE)","v":6640973.2800000003},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-12-31"},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":26218198.620493151},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1125526.1448960006},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2458611.3676953614},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2684835.7889349917},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2931373.3272605902},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3200015.1692930497},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3492708.2568769753},15893070.054956969]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":759},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,4,FALSE)","v":87.589930555555554},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,7,FALSE)","v":576},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,10,FALSE)","v":50451.8},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,11,FALSE)","v":605421.6},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,13,FALSE)","v":"2011-04-30"},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2390171.3030136987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":28522.005119999987},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":64853.12977920007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":73530.398785536177},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":83163.525709178997},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":93848.604913273477},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":105690.89023974747},449608.55454693618]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":760},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,4,FALSE)","v":171.88308720930232},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,7,FALSE)","v":5160},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,10,FALSE)","v":886916.73},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,11,FALSE)","v":10643000.76},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":42017983.822356157},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5057172.0412229598},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":9562071.0459960029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":10668786.809763607},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":11897462.299345568},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":13261140.098531146},50446632.294859275]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":763},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,4,FALSE)","v":129.88874999999999},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,7,FALSE)","v":960},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,10,FALSE)","v":124693.2},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,11,FALSE)","v":1496318.4},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-10-01"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5907383.0531506836},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":765},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,4,FALSE)","v":276.47404533333332},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,7,FALSE)","v":15000},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,10,FALSE)","v":4147110.68},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,11,FALSE)","v":49765328.159999996},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-05-01"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-04-30"},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":196470788.70838353},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":21655943.536800005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":48065679.780960016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":53326547.059056021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":59147573.512461618},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":65587330.492270291},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":72710438.142202035},320493512.52374995]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":766},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,4,FALSE)","v":93.011173333333332},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,7,FALSE)","v":375},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,10,FALSE)","v":34879.19},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,11,FALSE)","v":418550.28},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-12-01"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-11-30"},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1652413.5711780821},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":32796.523296000028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":72953.510319360124},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":81061.287644908996},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":89988.049394001719},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":99812.091488334467},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":110618.93181092478},487230.39395353012]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":767},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,4,FALSE)","v":130.46547042008032},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,7,FALSE)","v":7412.63},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,10,FALSE)","v":967092.26},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,11,FALSE)","v":11605107.119999999},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-04-30"},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":45816327.013479449},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":768},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,4,FALSE)","v":175.5014248366013},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,7,FALSE)","v":765},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,10,FALSE)","v":134258.59},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,11,FALSE)","v":1611103.08},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-11-01"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-09-30"},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6360546.6802191781},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":769},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,4,FALSE)","v":167.64959465922138},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,7,FALSE)","v":2065.9160000000002},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,10,FALSE)","v":346349.98},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,11,FALSE)","v":4156199.76},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":16408448.915506847},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1942271.0940929418},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3674718.0599825289},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4102449.2161966194},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4577472.9392983057},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5104857.4448213149},19401768.754391711]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":770},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,4,FALSE)","v":145.37857142857143},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,7,FALSE)","v":49},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,9,FALSE)","v":0.05},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,10,FALSE)","v":7123.55},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,11,FALSE)","v":85482.6},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-03-31"},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":337480.62082191784},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":19512.155250000011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":39595.019625000023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":40090.726226250015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":40499.914829062531},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":40809.911783878139},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":41006.783677436761},221514.51139162749]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":771},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,4,FALSE)","v":142.9625541125541},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,7,FALSE)","v":1848},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,10,FALSE)","v":264194.8},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,11,FALSE)","v":3170337.6},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-07-01"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-07-31"},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":12516319.127671234},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":772},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,4,FALSE)","v":117.59078571428572},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,7,FALSE)","v":1400},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,10,FALSE)","v":164627.1},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,11,FALSE)","v":1975525.2},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-12-31"},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7799265.2416438349},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":773},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,4,FALSE)","v":111.84938679245283},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,7,FALSE)","v":2120},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,10,FALSE)","v":237120.7},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,11,FALSE)","v":2845448.4},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-11-30"},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":11233674.368219176},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":464904.8668800001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1016140.1188608008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1110272.8552496647},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1212899.3250656384},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1324771.2605715897},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1446705.9501305697},6575694.3767582634]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":775},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,4,FALSE)","v":148.5240115942029},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,7,FALSE)","v":3450},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,9,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,10,FALSE)","v":512407.84},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,11,FALSE)","v":6148894.0800000001},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-05-01"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,13,FALSE)","v":"2025-04-30"},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":24275496.902136989},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":776},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,4,FALSE)","v":208.32355251141553},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,7,FALSE)","v":2190},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,10,FALSE)","v":456228.58},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,11,FALSE)","v":5474742.96},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-01"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":21613985.220164385},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4109604.3679657001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":5460424.1632560026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":6070345.2546936031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":6746049.3559083641},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":7494474.0854255073},29880897.227249179]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":780},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,4,FALSE)","v":128.32142146115081},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,7,FALSE)","v":2345.6990000000001},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,10,FALSE)","v":301003.43},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,11,FALSE)","v":3612041.16},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-06-01"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,13,FALSE)","v":"2009-05-31"},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14260140.579616439},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":823997.3441700004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1835966.281498441},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2043829.2233817289},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2273596.7782756449},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2527480.1324692303},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2807907.4618513971},12312777.221646441]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":781},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,4,FALSE)","v":53.106918290043289},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,7,FALSE)","v":11088},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,10,FALSE)","v":588849.51},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,11,FALSE)","v":7066194.1200000001},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-09-01"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-07-31"},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":27896947.197041094},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":322925.07128400076},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":735498.94736844208},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":835168.21605754271},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":945873.22770924307},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1068726.5068706125},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1204946.8049357403},5113138.7742255814]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":783},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,4,FALSE)","v":181.24524174246051},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,7,FALSE)","v":2089},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,10,FALSE)","v":378621.31},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,11,FALSE)","v":4543455.72},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-09-01"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-08-31"},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":17937314.226082191},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1571697.7026000004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":3516589.5961200017},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3931517.3049120018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4392682.9407717027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4905066.1831200114},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5474171.3708234876},23791725.098347206]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":784},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,4,FALSE)","v":210.36258541089566},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,7,FALSE)","v":1083},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,10,FALSE)","v":227822.68},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,11,FALSE)","v":2733872.16},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-07-01"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-06-30"},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":10793177.486465754},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1043752.4808000005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2326767.4665600015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2592244.6226760019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2886729.525113102},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3213307.4508066252},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3575386.042058167},15638187.588013899]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":786},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,4,FALSE)","v":116.74837630448128},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,7,FALSE)","v":6516},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,10,FALSE)","v":760732.42},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,11,FALSE)","v":9128789.0399999991},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-01-01"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-11-30"},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":36039958.922301367},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":787},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,4,FALSE)","v":127.81679284525791},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,7,FALSE)","v":2404},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,10,FALSE)","v":307271.57},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,11,FALSE)","v":3687258.84},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-09-01"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-08-31"},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":14557095.858739724},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":788},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,4,FALSE)","v":147.79338498212158},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,7,FALSE)","v":2517},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,10,FALSE)","v":371995.95},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,11,FALSE)","v":4463951.4000000004},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-11-30"},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":17623435.527123287},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":789},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,4,FALSE)","v":136.49349180327869},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,7,FALSE)","v":1220},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,10,FALSE)","v":166522.06},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,11,FALSE)","v":1998264.72},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-05-01"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-03-31"},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7889039.62060274},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":790},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,4,FALSE)","v":183.76470489604293},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,7,FALSE)","v":2982},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,10,FALSE)","v":547986.35},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,11,FALSE)","v":6575836.2000000002},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-04-01"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-01-31"},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":25961040.997808218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3053649.5549178086},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5139849.9486000026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":5744149.6443000035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":6415652.9121330036},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":7161588.1295045316},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":7989944.6130750775},35504834.802530423]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":791},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,4,FALSE)","v":204.14477777777779},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,6,FALSE)","v":"MAIN CENTRE"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,7,FALSE)","v":2250},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,10,FALSE)","v":459325.75},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,11,FALSE)","v":5511909},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-03-01"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-02-28"},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":21760714.709589042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":2066892.9450000003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4610555.0790000027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":5139755.4819000028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5726986.7922150036},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":6378435.4157208791},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":7100935.147398673},31023560.861234564]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":792},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,4,FALSE)","v":106.99236666666667},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,7,FALSE)","v":300},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,10,FALSE)","v":32097.71},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,11,FALSE)","v":385172.52},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-02-01"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,13,FALSE)","v":"2008-12-31"},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1520640.0036164385},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":55591.013664000027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":121767.00551424013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":133325.56315537944},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":145945.0951978098},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":159720.70132788457},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":174755.85583693412},791105.23469624808]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":793},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,4,FALSE)","v":92.067572113363056},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,7,FALSE)","v":237.82},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,10,FALSE)","v":21895.51},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,11,FALSE)","v":262746.12},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,13,FALSE)","v":"2026-07-30"},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1037307.2847123287},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":795},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,4,FALSE)","v":242.32073529411764},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,7,FALSE)","v":680},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,10,FALSE)","v":164778.1},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,11,FALSE)","v":1977337.2},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-06-01"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-30"},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7806418.9183561634},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":683918.65786849312},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1808039.7492000009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2009438.6257200008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2232522.0075120013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2479574.1914247018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2753116.5924657849},{"$f":"SUM(P514:U514)","v":11966609.824190982}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":796},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,4,FALSE)","v":167.65831515151515},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,7,FALSE)","v":1650},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,10,FALSE)","v":276636.21999999997},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,11,FALSE)","v":3319634.64},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-04-01"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":13105735.660931505},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1267783.3354487675},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2419516.7858400019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2711441.3874240019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3036306.4183914023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3397687.0193724181},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3799536.9273871765},16632271.873863768]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":798},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,2,FALSE)","v":"FS"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,4,FALSE)","v":126.53972755850506},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,5,FALSE)","v":84},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,7,FALSE)","v":5726},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,10,FALSE)","v":724566.48},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,11,FALSE)","v":8694797.7599999998},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,13,FALSE)","v":"2027-06-30"},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":34326585.12920548},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":799},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,4,FALSE)","v":131.73089999999999},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,10,FALSE)","v":658654.5},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,11,FALSE)","v":7903854},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-08-30"},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":31203982.504109591},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":800},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,4,FALSE)","v":38.456447746883988},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,7,FALSE)","v":8344},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,10,FALSE)","v":320880.59999999998},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,11,FALSE)","v":3850567.2},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":15201828.315616438},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":218942.72351704165},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":536784.46994880121},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":651842.24805169366},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":782261.2643694086},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":929799.48320519831},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1096401.2446144},4216031.4337065434]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":801},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,4,FALSE)","v":119.1},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,10,FALSE)","v":595500},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,11,FALSE)","v":7146000},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-11-30"},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":28212016.438356165},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":802},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,4,FALSE)","v":82.470210815765356},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,7,FALSE)","v":4364},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,10,FALSE)","v":359900},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,11,FALSE)","v":4318800},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":17050385.753424656},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":803},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,4,FALSE)","v":153.55808793456032},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,5,FALSE)","v":133.13},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,7,FALSE)","v":2934},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,10,FALSE)","v":450539.43},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,11,FALSE)","v":5406473.1600000001},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-02-28"},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":21344459.790575344},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1268893.2863739561},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2490257.7180230422},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2874917.480713672},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3308215.7689899877},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3795779.3766093068},13738063.630709965]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":804},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,4,FALSE)","v":88.66},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,5,FALSE)","v":75},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,10,FALSE)","v":443300},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,11,FALSE)","v":5319600},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,13,FALSE)","v":"2024-05-31"},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":21001489.315068491},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":805},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,4,FALSE)","v":69.678387650085767},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,7,FALSE)","v":5830},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,10,FALSE)","v":406225},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,11,FALSE)","v":4874700},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-09-30"},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":19245048.493150685},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":5128.4515068493783},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1503723.0825000033},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1794928.5204375032},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2125816.9868953172},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2501148.9710799679},7930746.012419641]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":806},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,4,FALSE)","v":139.65600000000001},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,7,FALSE)","v":5000},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,10,FALSE)","v":698280},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,11,FALSE)","v":8379360},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-10-01"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,13,FALSE)","v":"2023-09-30"},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":33081254.1369863},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":807},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,4,FALSE)","v":81.657520578697927},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,7,FALSE)","v":4009},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,10,FALSE)","v":327365},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,11,FALSE)","v":3928380},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-03-01"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":15509028.98630137},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":206140.54273578059},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":889816.88532480225},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":983275.73982758634},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1085881.8154663537},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1198492.1783901639},4363607.1617446868]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":808},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,4,FALSE)","v":100.68},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,5,FALSE)","v":110},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,7,FALSE)","v":6000},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,10,FALSE)","v":604080},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,11,FALSE)","v":7248960},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-12-01"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-11-30"},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":28618496.876712326},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2360778.7332821945},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3297443.1696000053},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3836614.471560007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":4445409.9275910109},13940246.302033218]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":810},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,4,FALSE)","v":83.191626598929517},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,7,FALSE)","v":22046},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,10,FALSE)","v":1834042.6},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,11,FALSE)","v":22008511.199999999},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-11-01"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-09-30"},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":86888396.271780819},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3748811.1409341432},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":4690216.482744012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":5774315.9291298129},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":7012956.155012548},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":8425051.0509562939},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":10031665.382527608},39683016.141304418]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":819},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,4,FALSE)","v":122.66592592592593},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,7,FALSE)","v":81},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,10,FALSE)","v":9935.94},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,11,FALSE)","v":119231.28},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-09-30"},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":470718.56021917803},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":820},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,4,FALSE)","v":64.807213114754092},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,7,FALSE)","v":183},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,10,FALSE)","v":11859.72},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,11,FALSE)","v":142316.64000000001},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":561858.29654794524},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":12060.984322257544},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":19839.508882560069},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":24092.034688490472},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":28912.310567442124},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":34365.310732273501},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":40522.897827971814},159793.04702099552]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":821},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,4,FALSE)","v":135.81619047619046},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,7,FALSE)","v":168},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,10,FALSE)","v":22817.119999999999},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,11,FALSE)","v":273805.44},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1080968.8740821918},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":85207.042588668526},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":127121.35430976},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":141974.24566035846},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":158419.79494221474},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":176620.53369736992},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":196755.06073126569},886098.03192963731]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":822},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,4,FALSE)","v":189.79774834437086},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,7,FALSE)","v":755},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,10,FALSE)","v":143297.29999999999},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,11,FALSE)","v":1719567.6},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6788758.6619178085},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":866750.54761824687},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1274123.3219604008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1403085.9197493368},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1544727.0137502148},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1700268.0583029294},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1871046.4678640284},8660001.3292451575]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":823},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,4,FALSE)","v":44.521875000000001},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,7,FALSE)","v":176},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,10,FALSE)","v":7835.85},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,11,FALSE)","v":94030.2},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":371226.07726027392},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":7968.8275947123475},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":13108.186000800022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":15917.877488997037},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":19102.687817241153},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":22705.546176594828},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":26773.933022475481},105577.05810082087]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":824},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,4,FALSE)","v":159.16535433070865},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,6,FALSE)","v":"Main centre"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,7,FALSE)","v":254},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,10,FALSE)","v":40428},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,11,FALSE)","v":485136},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-12-31"},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1915290.3452054793},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":219736.27697095892},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":318072.53683200007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":344983.6352985602},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":374157.518806445},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":405783.45244626072},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":440066.4606874091},2102799.8810416339]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":829},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,4,FALSE)","v":44.705111111111108},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,7,FALSE)","v":90},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,10,FALSE)","v":4023.46},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,11,FALSE)","v":48281.52},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-07-01"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":190612.79539726026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2501.9130729395765},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":11116.033021399955},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":12618.849143718944},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":14291.251135097547},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":16150.792281805538},56678.838654961561]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":835},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,4,FALSE)","v":123.83235274943773},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,5,FALSE)","v":87.5},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,7,FALSE)","v":6135.8},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,10,FALSE)","v":759810.55},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,11,FALSE)","v":9117726.5999999996},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-11-01"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-10-31"},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":35996285.015342459},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5372419.3855906846},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":6238011.9199727299},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":6637446.5687282812},18247877.874291696]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":837},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,4,FALSE)","v":114.87089149945224},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,7,FALSE)","v":22555.37},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,10,FALSE)","v":2590955.46},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,11,FALSE)","v":31091465.52},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-11-01"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-10-31"},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":122747402.23101369},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":12084378.340431314},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":14541227.121789157},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":16028947.063813426},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":17662001.873660173},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":19454160.915550586},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":21420470.142198898},101191185.45744357]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":838},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,4,FALSE)","v":95.76},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,7,FALSE)","v":18349},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,9,FALSE)","v":8.2500000000000004E-2},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,10,FALSE)","v":1757100.24},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,11,FALSE)","v":21085202.879999999},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":83243225.616657525},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":14306492.165570762},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":17036245.670534365},31342737.836105127]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":839},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,4,FALSE)","v":97.469999999999985},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,7,FALSE)","v":18349},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,9,FALSE)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,10,FALSE)","v":1788477.03},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,11,FALSE)","v":21461724.359999999},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":84729711.788383558},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":15302775.285975445},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":18300593.833566464},33603369.119541913]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":840},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,4,FALSE)","v":96.900000065474558},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,7,FALSE)","v":15273.11},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,10,FALSE)","v":1479964.36},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,11,FALSE)","v":17759572.32},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-11-01"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-10-31"},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":70113818.392109588},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":11855558.673489965},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":14047711.747583481},25903270.421073444]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":842},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,4,FALSE)","v":271.72322474116385},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,7,FALSE)","v":11204},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,10,FALSE)","v":3044387.01},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,11,FALSE)","v":36532644.119999997},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-01-04"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-12-31"},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":144228877.19704106},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":30371159.532498077},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":44186587.581030339},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":48343731.670290649},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":52888545.068106949},175790023.85192603]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":843},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,4,FALSE)","v":105},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,7,FALSE)","v":31900},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,10,FALSE)","v":3349500},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,11,FALSE)","v":40194000},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-06-01"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-30"},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":158683709.58904108},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":8422506.9688695744},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":27610418.384357177},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":30608851.531832732},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":33915655.824547328},100557432.70960681]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":844},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,4,FALSE)","v":89.775000000000006},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,7,FALSE)","v":24000},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,9,FALSE)","v":6.5000000000000002E-2},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,10,FALSE)","v":2154600},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,11,FALSE)","v":25855200},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-03-31"},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":102074912.87671232},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":5764894.0012897104},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":11972738.376194295},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":12493429.595354468},30231061.972838473]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":845},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,4,FALSE)","v":99.69},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,7,FALSE)","v":14642},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,10,FALSE)","v":1459660.98},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,11,FALSE)","v":17515931.760000002},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-08-01"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":69151938.811397269},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1873802.0887907073},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":12083692.919749342},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":13128947.800492462},27086442.809032511]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":846},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,4,FALSE)","v":159.32594726234464},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,7,FALSE)","v":11908},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,10,FALSE)","v":1897253.38},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,11,FALSE)","v":22767040.559999999},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-12-01"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-11-30"},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":89883028.621808201},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":15398307.35488477},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":20534695.527900487},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":22908128.294590428},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":25542901.578991853},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":28466949.225954104},112850981.98232163]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":847},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,4,FALSE)","v":108.3},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,7,FALSE)","v":3750},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,10,FALSE)","v":406125},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,11,FALSE)","v":4873500},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-07-01"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":19240310.95890411},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":656312.9059541095},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2848902.7609350011},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3165760.6126501523},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3515669.9162619915},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3901945.3708343953},14088591.56663565]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":848},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,4,FALSE)","v":125.2268851674641},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,7,FALSE)","v":10450},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,10,FALSE)","v":1308620.95},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,11,FALSE)","v":15703451.4},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-07-01"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,13,FALSE)","v":"2019-06-30"},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":61996365.664109588},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":2533087.6869817264},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":10935209.809520759},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":12087851.093381353},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":13356865.522864675},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":14753674.338332418},53666688.451080933]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":849},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,4,FALSE)","v":75.002446283687362},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,7,FALSE)","v":24527},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,10,FALSE)","v":1839585},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,11,FALSE)","v":22075020},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-07-31"},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":87150969.369863003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1466699.2087347284},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":9519837.4289752766},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":10408976.648230799},21395513.285940804]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":850},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,4,FALSE)","v":113.4632786885246},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,7,FALSE)","v":3477},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,10,FALSE)","v":394511.82},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,11,FALSE)","v":4734141.84},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-02-01"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-05-30"},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":18690132.579287671},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1004842.4314320004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3224714.2570288596},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3501347.8639313527},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3801511.3943615593},11532415.946753772]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":852},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,4,FALSE)","v":90.423076923076948},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,5,FALSE)","v":77.38},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,7,FALSE)","v":5200},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,10,FALSE)","v":470200},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,11,FALSE)","v":5642400},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-07-31"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-11-01"},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":22275886.02739726},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4390509.0934290793},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5415491.61365321},9806000.7070822902]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":853},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,4,FALSE)","v":182.8},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,5,FALSE)","v":97.5},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,7,FALSE)","v":4000},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,10,FALSE)","v":731200},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,11,FALSE)","v":8774400},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-11-01"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":34640850.410958901},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":9112712.1551395133},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":10136045.993088009},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":11284859.063529611},30533617.211757131]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":854},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,4,FALSE)","v":144.21385048031101},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,7,FALSE)","v":1025.98},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,10,FALSE)","v":147960.5263},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,11,FALSE)","v":1775526.3156000001},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-05-01"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,13,FALSE)","v":"2013-04-30"},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7009680.6048756167},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":523611.5137380003},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1179474.4255836012},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1327015.6456539608},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1491530.5210447574},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1674882.8822865384},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1879135.427837796},8075650.4161446542]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":856},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,4,FALSE)","v":142.14096287229702},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,7,FALSE)","v":1376},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,10,FALSE)","v":195585.96489999999},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,11,FALSE)","v":2347031.5787999998},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-05-01"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":9265952.068632327},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":857},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,4,FALSE)","v":67.365269461077844},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,5,FALSE)","v":80},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,7,FALSE)","v":668},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,10,FALSE)","v":45000},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,11,FALSE)","v":540000},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-08-01"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,13,FALSE)","v":"2017-08-01"},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2131890.4109589038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":0},0]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":858},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,4,FALSE)","v":121.69746088410764},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,7,FALSE)","v":1091},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,10,FALSE)","v":132771.92980000001},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,11,FALSE)","v":1593263.1576},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":6290115.6441139728},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":325417.29146501957},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":643467.11838960089},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":744742.98383796099},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":858916.12235186202},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":987483.98772691167},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1132109.3586249559},4692136.862396311]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":859},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,2,FALSE)","v":"GP"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,4,FALSE)","v":117.3},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,5,FALSE)","v":93.88},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,7,FALSE)","v":800},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,10,FALSE)","v":93840},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,11,FALSE)","v":1126080},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,12,FALSE)","v":"2016-03-01"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-02-28"},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4445702.1369863013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":208600.68348493148},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":415647.57120000059},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":484291.45104000042},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":561830.65306800068},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":649307.02956810105},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":747878.0420577093},3067555.4304187433]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":910},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,4,FALSE)","v":107.26997652582159},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,7,FALSE)","v":426},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,10,FALSE)","v":45697.01},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,11,FALSE)","v":548364.12},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-03"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-05-02"},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2164911.4984109588},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":55515.327240000013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":135945.96819600021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":164388.73190370027},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":196789.3844987778},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":233627.23580871627},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":275435.79071415321},1061702.4383613477]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":911},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,4,FALSE)","v":119.33879069767441},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,7,FALSE)","v":215},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,10,FALSE)","v":25657.84},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,11,FALSE)","v":307894.08},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-04"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-05-03"},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1215548.956931507},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":46856.511000000057},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":110055.29457000014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":128554.61717475019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":149465.90652605647},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":173072.51188503078},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":199689.27888288029},807694.12003871799]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":917},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,4,FALSE)","v":194.87166666666667},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,10,FALSE)","v":29230.75},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,11,FALSE)","v":350769},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-05"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-04-04"},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1384816.791780822},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":114945.891},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":257744.42790000016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":288747.09846750018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":323242.15317506273},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":361608.23921794246},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":404264.07416951336},1750551.8839300189]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":918},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,4,FALSE)","v":121.6194},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,10,FALSE)","v":18242.91},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,11,FALSE)","v":218914.92},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-06"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,13,FALSE)","v":"2010-04-05"},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":864264.10882191791},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":35174.172600000049},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":82246.647420000081},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":95699.53993950013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":110889.83879426261},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":128020.69339906241},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":147317.77376874519},599348.6659215705]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":896},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,4,FALSE)","v":178.48900621118011},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,7,FALSE)","v":322},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,10,FALSE)","v":57473.46},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,11,FALSE)","v":689681.52},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-07-01"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-12-31"},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2722824.8501917808},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":208452.43968000007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":469035.61129200034},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":527162.43471690034},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":591943.68515646807},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":664107.93616258318},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":744461.35345609521},3205163.4604640473]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":897},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,4,FALSE)","v":150},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,7,FALSE)","v":120.45493333333334},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,10,FALSE)","v":18068.240000000002},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,11,FALSE)","v":216818.88},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-05-01"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-04-30"},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":855989.05775342463},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":50690.765321023995},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":112849.18311012167},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":125524.67290359354},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":139529.88652699505},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":154998.66885615853},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":172077.97353557681},755671.15025346959]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":898},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,4,FALSE)","v":146.44054654299262},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,7,FALSE)","v":77.920359281437129},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,10,FALSE)","v":11410.7},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,11,FALSE)","v":136928.4},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,12,FALSE)","v":"2012-11-01"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":540585.82027397258},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":27856.242508311378},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":59107.074767069455},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":62701.389484993648},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":66506.567694489771},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":70534.314449566591},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":74796.925003733486},361502.51390816434]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":899},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,4,FALSE)","v":163.90253543307085},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,7,FALSE)","v":635},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,10,FALSE)","v":104078.11},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,11,FALSE)","v":1248937.32},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-01-03"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-02-28"},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4930736.1044383561},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":372244.87860000017},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":838106.84292000066},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":942523.24546200072},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1058926.7171269511},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1188631.8719923024},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1333093.478580639},5733527.0346818939]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":901},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,4,FALSE)","v":69.233424999999997},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,7,FALSE)","v":400},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,10,FALSE)","v":27693.37},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,11,FALSE)","v":332320.44},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,12,FALSE)","v":"2011-04-01"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-01"},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1311982.8877808219},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":22431.62969999999},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":58280.697165000194},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":73709.712093375158},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":91401.699405478314},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":111636.9616564993},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":134727.88205590792},492188.58207626088]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":902},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,4,FALSE)","v":149.03400419287212},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,7,FALSE)","v":238.5},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,10,FALSE)","v":35544.61},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,11,FALSE)","v":426535.32},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-01"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-02"},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1683938.0715616439},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":103395.59574000002},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":235203.22427100013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":267036.42886432516},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":302676.42007944966},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":342550.63654073846},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":387132.76773215696},1637995.0732276703]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":903},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,4,FALSE)","v":75.249450549450543},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,7,FALSE)","v":182},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,10,FALSE)","v":13695.4},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,11,FALSE)","v":164344.79999999999},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-02-01"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-03"},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":648824.26520547946},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":11093.274000000005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":28821.969300000084},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":36452.190217500087},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":45201.535025812627},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":55208.623748948594},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":66627.941485939809},243405.53377820121]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":904},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,4,FALSE)","v":58.507186813186813},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,7,FALSE)","v":455},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,9,FALSE)","v":0},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,10,FALSE)","v":26620.77},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,11,FALSE)","v":319449.24},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-02-02"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-03-04"},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1261168.0954520549},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":-11979.346499999985},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":-49714.287974999985},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":-77401.552573124936},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":-107165.36201610934},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":-139161.45716731757},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":-173557.25945486629},-558979.26568641816]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":906},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,4,FALSE)","v":44.563279857397504},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,7,FALSE)","v":56.1},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,10,FALSE)","v":2500},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,11,FALSE)","v":30000},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-02"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-01"},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":118438.35616438356},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":1371},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":3122.6100000000079},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3545.762550000014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":4015.7680852500125},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":4537.3499031637693},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":5115.6822943426596},21708.172832756463]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":907},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,4,FALSE)","v":158.48949760765549},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,7,FALSE)","v":418},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,10,FALSE)","v":66248.61},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,11,FALSE)","v":794983.32},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-04-03"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-02"},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3138550.5866301367},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":192577.00574400008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":418676.90507184004},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":455084.92309224757},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":494624.12247538683},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":537561.38822435925},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":584186.18542957038},2682710.530037404]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":908},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,4,FALSE)","v":148.02006711409396},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,7,FALSE)","v":149},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,10,FALSE)","v":22054.99},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,11,FALSE)","v":264659.88},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-05-01"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,13,FALSE)","v":"2012-04-30"},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1044862.7043287671},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":63498.335760000045},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":144527.38325400016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":164173.49450505013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":186173.71985062893},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":210792.68342289617},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":238323.66272143048},1007489.2795140059]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":948},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,4,FALSE)","v":255.55478068671161},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,7,FALSE)","v":262.41000000000003},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,9,FALSE)","v":0.06},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,10,FALSE)","v":67060.13},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,11,FALSE)","v":804721.56},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,12,FALSE)","v":"2013-09-01"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-08-31"},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3176996.6245479453},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":47116.995714368299},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":592585.78654662031},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":622653.17673504236},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":654113.02855944179},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":687018.02108482737},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":721421.67897262273},3324908.6876129229]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":958},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,4,FALSE)","v":145.40648430493275},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,7,FALSE)","v":6690},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,10,FALSE)","v":972769.38},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,11,FALSE)","v":11673232.560000001},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,12,FALSE)","v":"2014-11-01"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":46085282.517698631},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":3023418.8988000005},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":6853465.9173600059},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":7755902.6745960061},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":8764864.869968107},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":9892226.1794708595},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":11151139.231611833},47441017.771806814]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":959},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,4,FALSE)","v":74.792167832167834},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,7,FALSE)","v":286},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,10,FALSE)","v":21390.560000000001},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,11,FALSE)","v":256686.72},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1013385.1055342465},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":11730.583104000019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":26717.750624640088},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":30338.338628611353},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":34359.811269450176},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":38822.582137847552},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":43770.923623229726},185739.98938777891]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":960},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,4,FALSE)","v":39.314859813084112},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,7,FALSE)","v":214},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,10,FALSE)","v":8413.3799999999992},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,11,FALSE)","v":100960.56},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":398586.75879452052},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4613.8975919999939},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":10508.681808720023},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":11932.739089167633},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":13514.473157232307},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":15269.779571312014},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":17216.07164063066},73055.642859062631]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":961},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,4,FALSE)","v":75.8151768488746},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,7,FALSE)","v":311},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,9,FALSE)","v":7.0000000000000007E-2},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,10,FALSE)","v":23578.52},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,11,FALSE)","v":282942.24},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,12,FALSE)","v":"2015-04-01"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,13,FALSE)","v":"2016-03-31"},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1117040.4598356164},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":9888.8312879999867},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":19641.284416320093},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":19381.298694962461},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":18980.498300822335},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":18419.830031383317},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":17678.21724679647},103989.95997828466]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":962},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,4,FALSE)","v":123.72301460823373},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,7,FALSE)","v":2259},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,10,FALSE)","v":279490.28999999998},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,11,FALSE)","v":3353883.48},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":13240948.204602739},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":668941.48307342501},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1531841.4298800016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1758330.0099180019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2012965.2807385516},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2298974.2488783142},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2619937.5468369955},10890989.99932529]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":963},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,4,FALSE)","v":139.4094241247995},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,7,FALSE)","v":816.67},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,10,FALSE)","v":113851.4944},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,11,FALSE)","v":1366217.9328000001},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-02"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-04-01"},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5393753.5374378087},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":333521.8369440001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":758400.04189680051},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":860740.94675298058},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":975303.50964476611},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1103458.9639419671},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1246726.8464188427},5278152.1455993569]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":965},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,4,FALSE)","v":91.105714285714285},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,7,FALSE)","v":280},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,10,FALSE)","v":25509.599999999999},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,11,FALSE)","v":306115.20000000001},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-03-31"},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1208526.0361643836},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":14066.119240767148},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":31862.612822400115},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":36180.393738192099},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":40976.255018997472},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":46298.392435898597},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":52199.603622305382},{"$f":"SUM(P578:U578)","v":221583.37687856081}]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":971},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,4,FALSE)","v":158.92271068859196},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,7,FALSE)","v":622.72},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,10,FALSE)","v":98964.350399999996},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,11,FALSE)","v":1187572.2047999999},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-11-01"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,13,FALSE)","v":"2018-10-31"},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4688469.9921008218},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":787298.01406051102},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":960279.67902528029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1075768.7665783684},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1204266.3468605578},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1347182.7379427922},5374795.5444675097]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":972},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,4,FALSE)","v":98.66},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,7,FALSE)","v":100},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,10,FALSE)","v":9866},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,11,FALSE)","v":118392},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-09-01"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-08-31"},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":467405.12876712327},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":3038.1950691840029},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":39890.987512665626},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":43752.595024458104},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":47973.405775502411},134655.18338181014]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":973},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,4,FALSE)","v":86.583333333333329},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,7,FALSE)","v":264},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,10,FALSE)","v":22858},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,11,FALSE)","v":274296},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1082905.5780821918},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":108310.78211852734},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":118289.96428624762},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":129338.07800414745},355938.8244089224]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":974},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,4,FALSE)","v":169.50724637681159},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,7,FALSE)","v":138},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,10,FALSE)","v":23392},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,11,FALSE)","v":280704},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-10-01"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-09-30"},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1108204.0109589039},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":240683.14582418848},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":260442.66730067038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":282203.07719795901},783328.89032281796]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":976},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,4,FALSE)","v":191.2375530612245},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,7,FALSE)","v":4900},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,10,FALSE)","v":937064.01},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,11,FALSE)","v":11244768.119999999},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-04-01"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-04-01"},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":44393728.386082187},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":4804559.3977099787},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":10406294.619501553},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":11269377.983543282},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":12203801.501294466},38684033.502049282]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":977},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,4,FALSE)","v":130.27797690163283},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,7,FALSE)","v":2511},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,10,FALSE)","v":327128},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,11,FALSE)","v":3925536},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":15497801.030136986},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2371974.5637049475},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3095407.9343665084},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3358710.1908549583},8826092.6889264137]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":978},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,4,FALSE)","v":83.48615384615384},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,7,FALSE)","v":1300},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,10,FALSE)","v":108532},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,11,FALSE)","v":1302384},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-02-01"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5141740.6684931498},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":427034.12716558971},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":561652.21821309952},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":614109.73322014743},1602796.0785988367]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":979},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,4,FALSE)","v":79.268749999999997},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,7,FALSE)","v":1120},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,10,FALSE)","v":88781},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,11,FALSE)","v":1065372},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,12,FALSE)","v":"2018-01-01"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,13,FALSE)","v":"2021-01-01"},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":4206030.2794520548},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":313640.84938483639},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":459440.95368349599},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":502352.08256567572},1275433.8856340081]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":980},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,4,FALSE)","v":125.08582089552239},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,7,FALSE)","v":1340},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,10,FALSE)","v":167615},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,11,FALSE)","v":2011380},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7940818.0273972601},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":1067933.5233142609},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":1395437.2354875735},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":1516054.0645275575},3979424.8233293919]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":981},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,4,FALSE)","v":97.86363636363636},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,7,FALSE)","v":1100},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,10,FALSE)","v":107650},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,11,FALSE)","v":1291800},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-12-01"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-12-01"},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":5099955.6164383562},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":437644.67006555013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":575292.1278304907},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":628688.65866967267},1641625.4565657135]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":983},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,4,FALSE)","v":110.59593023255815},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,7,FALSE)","v":688},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,10,FALSE)","v":76090},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,11,FALSE)","v":913080},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-01-01"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-01-01"},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3604789.8082191781},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":287897.91355107527},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":419242.04953236529},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":457393.27364911546},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":498942.48520676745},1663475.7219393235]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":984},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,4,FALSE)","v":235.13994910941477},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,7,FALSE)","v":1179},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,10,FALSE)","v":277230},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,11,FALSE)","v":3326760},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,12,FALSE)","v":"2017-06-01"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,13,FALSE)","v":"2020-06-01"},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,14,FALSE)","v":"No"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":13133866.19178082},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":0},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":1017158.8732361607},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":3307467.2443578155},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":3579967.7970485287},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":3874861.1319401534},11779455.046582658]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":985},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,4,FALSE)","v":70.64399642289348},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,5,FALSE)","v":90},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,6,FALSE)","v":"CBD"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,7,FALSE)","v":20128},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,10,FALSE)","v":1421922.36},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,11,FALSE)","v":17063068.32},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,12,FALSE)","v":"1987-11-04"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":67364058.764712334},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":779782.22222400084},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":1776043.5922238454},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":2016719.621238254},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":2284044.1731965542},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":2580703.7129809596},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":2909641.2163927704},12346934.538256384]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":986},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,4,FALSE)","v":159.17278978388998},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,7,FALSE)","v":509},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,10,FALSE)","v":81018.95},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,11,FALSE)","v":972227.4},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,12,FALSE)","v":"1993-02-01"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":3838300.5024657534},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":258130.23576000007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":584389.88573400059},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":660569.99389905052},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":745698.69684997946},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":840770.64786307793},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":946887.45007709425},4036446.9101832025]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":987},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,4,FALSE)","v":100.62980891719745},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,7,FALSE)","v":314},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,10,FALSE)","v":31597.759999999998},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,11,FALSE)","v":379173.12},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-04-01"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1496954.7011506849},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":25782.556559999997},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":66902.483484000142},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":84537.155313300202},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":104756.12608659768},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":127879.38808037271},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":154263.54997740872},564121.25950167945]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":988},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,4,FALSE)","v":58.420061538461539},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,7,FALSE)","v":325},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,9,FALSE)","v":0.08},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,10,FALSE)","v":18986.52},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,11,FALSE)","v":227838.24},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,12,FALSE)","v":"2007-01-01"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":899492.88723287662},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":10412.207568000013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":23714.998886880116},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":26928.67662833049},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":30498.184426384396},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":34459.39387336676},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":38851.601678073115},164865.06306103489]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":990},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,4,FALSE)","v":129.3645061728395},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,7,FALSE)","v":324},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,10,FALSE)","v":41914.1},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,11,FALSE)","v":502969.2},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-10-01"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1985694.8416438357},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":94194.561360000051},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":217733.12522400019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":250799.40974580019},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":288019.29561973532},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":329871.66594851553},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":376888.0563676845},1557506.1142657357]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":991},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,4,FALSE)","v":60.876040100250627},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,7,FALSE)","v":399},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,10,FALSE)","v":24289.54},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,11,FALSE)","v":291474.48},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-03-01"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1150725.2758356165},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":19674.527400000021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":51117.336930000107},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":64649.950521750143},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":80167.391465081426},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":97915.509944582649},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":118168.29372200841},431693.00998342276]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":992},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,4,FALSE)","v":75.666966236345587},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,7,FALSE)","v":2014},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,10,FALSE)","v":152393.26999999999},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,11,FALSE)","v":1828719.24},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,12,FALSE)","v":"1995-11-01"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":7219683.3557260269},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":123438.54870000016},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":320711.63671500096},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":405615.64217962604},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":502972.51132519776},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":614324.71525489818},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":741391.26103735808},2708454.3152120812]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":994},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,4,FALSE)","v":86.00838405486499},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,7,FALSE)","v":69.989999999999995},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,10,FALSE)","v":6019.7268000000004},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,11,FALSE)","v":72236.721600000004},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-10-17"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-11-30"},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":285186.61870027398},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4875.9787080000096},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":12668.515050600035},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":16022.330590635043},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":19868.049987296676},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":24266.602798944339},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":29285.891977725652},106987.36911320176]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":996},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,4,FALSE)","v":17.125055475156778},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,7,FALSE)","v":1036.5},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,10,FALSE)","v":17750.12},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,11,FALSE)","v":213001.44},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,12,FALSE)","v":"2006-01-04"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,13,FALSE)","v":"2014-09-30"},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":840918.01380821923},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":14377.597200000018},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":37355.127540000074},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":47244.385021500115},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":58584.099105712608},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":71553.930267001153},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":86354.101138222322},315469.24027243629]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":997},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,4,FALSE)","v":74.89216606498195},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,7,FALSE)","v":277},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,10,FALSE)","v":20745.13},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,11,FALSE)","v":248941.56},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-12-01"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":982807.63824657525},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":16803.555300000007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":43658.126085000113},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":55216.01595037512},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":68469.100596553239},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":83627.354936184827},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":100924.78553077788},368698.93839889119]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":998},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,4,FALSE)","v":85.666844036697242},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,6,FALSE)","v":"Main Centre"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,7,FALSE)","v":545},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,9,FALSE)","v":0.09},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,10,FALSE)","v":46688.43},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,11,FALSE)","v":560261.16},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,12,FALSE)","v":"2008-01-31"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":2211880.3604383562},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":31682.768598000053},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":78102.646748640109},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":94843.662001392804},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":113819.75190529646},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":135286.70192483463},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":159527.41537223593},613262.9465504]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":999},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,4,FALSE)","v":61.109804986423107},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,7,FALSE)","v":81.02},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,10,FALSE)","v":4951.1163999999999},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,11,FALSE)","v":59413.396800000002},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,12,FALSE)","v":"2004-06-01"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":234560.83503780823},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":4010.4042840000038},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":10419.624463800021},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":13178.07707710503},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":16341.111714259911},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":19958.841834838619},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":24087.11638866167},87995.175762665254]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":1000},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,4,FALSE)","v":73.56050632911392},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,7,FALSE)","v":158},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,10,FALSE)","v":11622.56},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,11,FALSE)","v":139470.72},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,12,FALSE)","v":"2009-01-14"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-10-31"},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":550622.76032876712},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":9414.273600000015},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":24459.677520000085},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":30935.041542000079},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":38360.146686450113},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":46852.632419613859},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":56543.602055932977},206565.37382399713]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":1001},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,4,FALSE)","v":73.820160000000001},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,7,FALSE)","v":500},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,10,FALSE)","v":36910.080000000002},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,11,FALSE)","v":442920.96000000002},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-01-03"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1748627.6804383562},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":29897.164800000028},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":77677.263360000215},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":98241.25305600022},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":121821.36147360026},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":148791.17946636037},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":179567.05539680168},655995.27755276277]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":1002},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,4,FALSE)","v":79.14938405797102},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,7,FALSE)","v":276},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,10,FALSE)","v":21845.23},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,11,FALSE)","v":262142.76},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,12,FALSE)","v":"2005-01-01"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":1034925.2524931508},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":17694.636300000013},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":45973.286535000138},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":58144.083364125167},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":72099.969989334524},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":88062.056148724689},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":106276.75761108822},388250.78994827275]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":1003},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,4,FALSE)","v":135.81438461538463},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,7,FALSE)","v":130},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,10,FALSE)","v":17655.87},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,11,FALSE)","v":211870.44},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,12,FALSE)","v":"2010-01-01"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":836452.88778082188},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":43881.50940000001},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":100754.32602000007},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":115360.88936250008},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":131767.94384478763},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":150181.02619125677},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":170828.13836952209},712773.83318806661]
[{"$f":"Table_Provincial_GTAC35378[[#This Row],[SystemID]]","v":1004},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,2,FALSE)","v":"NW"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,4,FALSE)","v":58.366466666666668},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,5,FALSE)","v":96.67},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,6,FALSE)","v":"VTSD"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,7,FALSE)","v":150},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,8,FALSE)","v":true},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,9,FALSE)","v":0.1},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,10,FALSE)","v":8754.9699999999993},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,11,FALSE)","v":105059.64},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,12,FALSE)","v":"2003-07-01"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,13,FALSE)","v":"2015-03-31"},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,14,FALSE)","v":"Yes"},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2017/18]]-Table_Provincial_GTAC35378[[#This Row],[FY 2017/18]]","v":414769.70202739723},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2018/19]]-Table_Provincial_GTAC35378[[#This Row],[FY 2018/19]]","v":7091.5257000000129},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2019/20]]-Table_Provincial_GTAC35378[[#This Row],[FY 2019/20]]","v":18424.834365000061},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2020/21]]-Table_Provincial_GTAC35378[[#This Row],[FY 2020/21]]","v":23302.556463375062},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2021/22]]-Table_Provincial_GTAC35378[[#This Row],[FY 2021/22]]","v":28895.693671228189},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2022/23]]-Table_Provincial_GTAC35378[[#This Row],[FY 2022/23]]","v":35292.860716980329},{"$f":"Table_Provincial_GTAC3536[[#This Row],[FY 2023/24]]-Table_Provincial_GTAC35378[[#This Row],[FY 2023/24]]","v":42592.814293204923},155600.28520978859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O2:O607)","v":6791137569.4394255},{"$f":"SUM(P2:P607)","v":144234706.0189597},{"$f":"SUM(Q2:Q570)","v":416591475.00694311},632114708.20168281,799293526.10881913,987259130.11547768,1091634838.8202662,4065523941.3529282]

{"sheet":"MATRIX","index":4,"n_rows":570,"n_cols":27,"rows_kept":570,"cut":false,"hidden":true,"merged":[]}
["Source ID","Lease End Date","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023+","TOTAL",null,"Lease End Date",null,"2018/19","2019/20","2020/21","2021/22","2022/23","2023+","TOTAL","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023+"]
[1,{"$f":"IF(VLOOKUP($A2,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A2,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D2:I2)","v":{"$error":"#REF!"}},null,44651,{"$f":"COUNTIFS(C2:H2,SUM(C2:H2)<=1)","v":6},{"$f":"IF(B2<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B2<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N2:S2)","v":{"$error":"#REF!"}},43190,43555,43921,44286,44651,45016,45017]
[2,{"$f":"IF(VLOOKUP($A3,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A3,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D3:I3)","v":{"$error":"#REF!"}},null,43100,null,{"$f":"IF(B3<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B3<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N3:S3)","v":{"$error":"#REF!"}},null,43191]
[3,{"$f":"IF(VLOOKUP($A4,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A4,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,"..IF(A1=\"10x12\",120,IF(A1=\"8x8\",64,IF(A1=\"6x6\",36)))"]
[4,{"$f":"IF(VLOOKUP($A5,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A5,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,{"$f":"IF(VLOOKUP($A6,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A6,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44196,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,{"$f":"IF(VLOOKUP($A7,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A7,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,{"$f":"IF(VLOOKUP($A8,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A8,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,{"$f":"IF(VLOOKUP($A9,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A9,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44104,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,{"$f":"IF(VLOOKUP($A10,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A10,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43861,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,{"$f":"IF(VLOOKUP($A11,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A11,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44104,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,{"$f":"IF(VLOOKUP($A12,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A12,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,{"$f":"IF(VLOOKUP($A13,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A13,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(C13:D13)","v":{"$error":"#REF!"}},43799,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,{"$f":"IF(VLOOKUP($A14,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A14,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,{"$f":"IF(VLOOKUP($A15,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A15,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,{"$f":"IF(VLOOKUP($A16,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A16,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,{"$f":"IF(VLOOKUP($A17,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A17,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43343,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,{"$f":"IF(VLOOKUP($A18,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A18,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,{"$f":"IF(VLOOKUP($A19,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A19,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43677,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,{"$f":"IF(VLOOKUP($A20,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A20,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,{"$f":"IF(VLOOKUP($A21,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A21,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43069,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,{"$f":"IF(VLOOKUP($A22,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A22,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,{"$f":"IF(VLOOKUP($A23,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A23,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,{"$f":"IF(VLOOKUP($A24,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A24,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,{"$f":"IF(VLOOKUP($A25,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A25,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,{"$f":"IF(VLOOKUP($A26,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A26,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43769,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,{"$f":"IF(VLOOKUP($A27,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A27,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43861,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,{"$f":"IF(VLOOKUP($A28,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A28,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43616,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,{"$f":"IF(VLOOKUP($A29,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A29,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43830,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[33,{"$f":"IF(VLOOKUP($A30,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A30,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[34,{"$f":"IF(VLOOKUP($A31,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A31,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[35,{"$f":"IF(VLOOKUP($A32,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A32,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43616,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[36,{"$f":"IF(VLOOKUP($A33,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A33,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44561,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[37,{"$f":"IF(VLOOKUP($A34,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A34,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[38,{"$f":"IF(VLOOKUP($A35,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A35,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44012,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[39,{"$f":"IF(VLOOKUP($A36,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A36,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44074,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[40,{"$f":"IF(VLOOKUP($A37,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A37,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43496,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[41,{"$f":"IF(VLOOKUP($A38,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A38,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43496,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[42,{"$f":"IF(VLOOKUP($A39,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A39,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43616,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[44,{"$f":"IF(VLOOKUP($A40,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A40,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43708,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[46,{"$f":"IF(VLOOKUP($A41,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A41,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43889,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[47,{"$f":"IF(VLOOKUP($A42,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A42,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44347,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[48,{"$f":"IF(VLOOKUP($A43,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A43,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[50,{"$f":"IF(VLOOKUP($A44,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A44,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[51,{"$f":"IF(VLOOKUP($A45,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A45,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[52,{"$f":"IF(VLOOKUP($A46,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A46,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[53,{"$f":"IF(VLOOKUP($A47,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A47,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[54,{"$f":"IF(VLOOKUP($A48,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A48,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[55,{"$f":"IF(VLOOKUP($A49,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A49,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[56,{"$f":"IF(VLOOKUP($A50,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A50,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44255,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[57,{"$f":"IF(VLOOKUP($A51,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A51,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44469,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[58,{"$f":"IF(VLOOKUP($A52,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A52,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43343,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[59,{"$f":"IF(VLOOKUP($A53,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A53,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43496,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[60,{"$f":"IF(VLOOKUP($A54,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A54,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43677,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[61,{"$f":"IF(VLOOKUP($A55,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A55,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[62,{"$f":"IF(VLOOKUP($A56,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A56,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43585,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[63,{"$f":"IF(VLOOKUP($A57,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A57,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44561,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[64,{"$f":"IF(VLOOKUP($A58,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A58,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[66,{"$f":"IF(VLOOKUP($A59,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A59,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[67,{"$f":"IF(VLOOKUP($A60,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A60,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[68,{"$f":"IF(VLOOKUP($A61,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A61,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44377,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[69,{"$f":"IF(VLOOKUP($A62,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A62,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44135,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[70,{"$f":"IF(VLOOKUP($A63,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A63,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[71,{"$f":"IF(VLOOKUP($A64,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A64,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[72,{"$f":"IF(VLOOKUP($A65,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A65,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[73,{"$f":"IF(VLOOKUP($A66,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A66,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[74,{"$f":"IF(VLOOKUP($A67,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A67,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D67:I67)","v":{"$error":"#REF!"}},null,44255,null,{"$f":"IF(B67<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B67<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N67:S67)","v":{"$error":"#REF!"}}]
[75,{"$f":"IF(VLOOKUP($A68,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A68,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[76,{"$f":"IF(VLOOKUP($A69,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A69,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43982,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[77,{"$f":"IF(VLOOKUP($A70,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A70,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44773,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,{"$f":"IF(VLOOKUP($A71,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A71,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,{"$f":"IF(VLOOKUP($A72,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A72,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,{"$f":"IF(VLOOKUP($A73,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A73,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[81,{"$f":"IF(VLOOKUP($A74,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A74,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[83,{"$f":"IF(VLOOKUP($A75,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A75,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[84,{"$f":"IF(VLOOKUP($A76,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A76,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[85,{"$f":"IF(VLOOKUP($A77,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A77,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[86,{"$f":"IF(VLOOKUP($A78,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A78,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46477,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[87,{"$f":"IF(VLOOKUP($A79,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A79,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43496,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[88,{"$f":"IF(VLOOKUP($A80,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A80,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43677,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[89,{"$f":"IF(VLOOKUP($A81,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A81,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43465,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[90,{"$f":"IF(VLOOKUP($A82,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A82,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[91,{"$f":"IF(VLOOKUP($A83,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A83,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43861,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[92,{"$f":"IF(VLOOKUP($A84,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A84,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43677,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[93,{"$f":"IF(VLOOKUP($A85,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A85,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44439,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[95,{"$f":"IF(VLOOKUP($A86,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A86,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[98,{"$f":"IF(VLOOKUP($A87,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A87,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[99,{"$f":"IF(VLOOKUP($A88,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A88,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[104,{"$f":"IF(VLOOKUP($A89,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A89,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43708,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[106,{"$f":"IF(VLOOKUP($A90,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A90,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[107,{"$f":"IF(VLOOKUP($A91,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A91,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[108,{"$f":"IF(VLOOKUP($A92,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A92,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[110,{"$f":"IF(VLOOKUP($A93,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A93,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[111,{"$f":"IF(VLOOKUP($A94,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A94,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[112,{"$f":"IF(VLOOKUP($A95,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A95,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[113,{"$f":"IF(VLOOKUP($A96,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A96,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[114,{"$f":"IF(VLOOKUP($A97,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A97,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[115,{"$f":"IF(VLOOKUP($A98,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A98,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44347,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[118,{"$f":"IF(VLOOKUP($A99,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A99,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[121,{"$f":"IF(VLOOKUP($A100,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A100,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43982,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[122,{"$f":"IF(VLOOKUP($A101,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A101,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43281,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[125,{"$f":"IF(VLOOKUP($A102,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A102,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43281,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[126,{"$f":"IF(VLOOKUP($A103,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A103,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[128,{"$f":"IF(VLOOKUP($A104,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A104,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[130,{"$f":"IF(VLOOKUP($A105,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A105,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[131,{"$f":"IF(VLOOKUP($A106,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A106,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[132,{"$f":"IF(VLOOKUP($A107,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A107,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[134,{"$f":"IF(VLOOKUP($A108,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A108,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[135,{"$f":"IF(VLOOKUP($A109,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A109,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[140,{"$f":"IF(VLOOKUP($A110,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A110,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[142,{"$f":"IF(VLOOKUP($A111,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A111,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[143,{"$f":"IF(VLOOKUP($A112,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A112,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[154,{"$f":"IF(VLOOKUP($A113,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A113,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[155,{"$f":"IF(VLOOKUP($A114,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A114,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[156,{"$f":"IF(VLOOKUP($A115,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A115,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[157,{"$f":"IF(VLOOKUP($A116,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A116,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43616,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[159,{"$f":"IF(VLOOKUP($A117,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A117,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[160,{"$f":"IF(VLOOKUP($A118,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A118,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43281,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[161,{"$f":"IF(VLOOKUP($A119,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A119,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[162,{"$f":"IF(VLOOKUP($A120,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A120,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[272,{"$f":"IF(VLOOKUP($A121,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A121,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44408,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[273,{"$f":"IF(VLOOKUP($A122,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A122,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[274,{"$f":"IF(VLOOKUP($A123,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A123,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43861,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[275,{"$f":"IF(VLOOKUP($A124,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A124,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43889,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[276,{"$f":"IF(VLOOKUP($A125,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A125,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[277,{"$f":"IF(VLOOKUP($A126,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A126,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44135,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[278,{"$f":"IF(VLOOKUP($A127,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A127,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43799,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[279,{"$f":"IF(VLOOKUP($A128,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A128,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43799,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[280,{"$f":"IF(VLOOKUP($A129,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A129,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44347,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[281,{"$f":"IF(VLOOKUP($A130,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A130,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[282,{"$f":"IF(VLOOKUP($A131,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A131,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D131:I131)","v":{"$error":"#REF!"}},null,44255,null,{"$f":"IF(B131<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B131<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N131:S131)","v":{"$error":"#REF!"}}]
[283,{"$f":"IF(VLOOKUP($A132,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A132,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[284,{"$f":"IF(VLOOKUP($A133,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A133,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[285,{"$f":"IF(VLOOKUP($A134,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A134,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[286,{"$f":"IF(VLOOKUP($A135,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A135,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[287,{"$f":"IF(VLOOKUP($A136,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A136,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[288,{"$f":"IF(VLOOKUP($A137,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A137,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43799,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[289,{"$f":"IF(VLOOKUP($A138,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A138,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[290,{"$f":"IF(VLOOKUP($A139,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A139,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[291,{"$f":"IF(VLOOKUP($A140,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A140,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[292,{"$f":"IF(VLOOKUP($A141,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A141,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[293,{"$f":"IF(VLOOKUP($A142,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A142,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,{"$f":"IF(VLOOKUP($A143,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A143,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[303,{"$f":"IF(VLOOKUP($A144,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A144,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[164,{"$f":"IF(VLOOKUP($A145,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A145,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44104,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[165,{"$f":"IF(VLOOKUP($A146,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A146,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44347,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[166,{"$f":"IF(VLOOKUP($A147,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A147,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[168,{"$f":"IF(VLOOKUP($A148,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A148,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44012,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[169,{"$f":"IF(VLOOKUP($A149,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A149,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[171,{"$f":"IF(VLOOKUP($A150,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A150,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[172,{"$f":"IF(VLOOKUP($A151,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A151,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[173,{"$f":"IF(VLOOKUP($A152,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A152,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43069,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[174,{"$f":"IF(VLOOKUP($A153,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A153,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[175,{"$f":"IF(VLOOKUP($A154,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A154,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43677,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[177,{"$f":"IF(VLOOKUP($A155,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A155,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43421,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,{"$f":"IF(VLOOKUP($A156,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A156,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44196,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,{"$f":"IF(VLOOKUP($A157,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A157,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43799,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,{"$f":"IF(VLOOKUP($A158,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A158,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43708,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,{"$f":"IF(VLOOKUP($A159,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A159,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,{"$f":"IF(VLOOKUP($A160,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A160,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,{"$f":"IF(VLOOKUP($A161,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A161,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,{"$f":"IF(VLOOKUP($A162,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A162,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[188,{"$f":"IF(VLOOKUP($A163,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A163,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42977,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[190,{"$f":"IF(VLOOKUP($A164,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A164,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[191,{"$f":"IF(VLOOKUP($A165,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A165,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44135,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[192,{"$f":"IF(VLOOKUP($A166,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A166,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[193,{"$f":"IF(VLOOKUP($A167,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A167,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[194,{"$f":"IF(VLOOKUP($A168,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A168,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[195,{"$f":"IF(VLOOKUP($A169,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A169,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44012,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[196,{"$f":"IF(VLOOKUP($A170,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A170,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[197,{"$f":"IF(VLOOKUP($A171,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A171,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[198,{"$f":"IF(VLOOKUP($A172,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A172,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[199,{"$f":"IF(VLOOKUP($A173,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A173,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43677,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[201,{"$f":"IF(VLOOKUP($A174,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A174,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[203,{"$f":"IF(VLOOKUP($A175,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A175,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,{"$f":"IF(VLOOKUP($A176,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A176,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,{"$f":"IF(VLOOKUP($A177,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A177,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44286,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[206,{"$f":"IF(VLOOKUP($A178,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A178,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[207,{"$f":"IF(VLOOKUP($A179,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A179,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43889,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[208,{"$f":"IF(VLOOKUP($A180,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A180,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[209,{"$f":"IF(VLOOKUP($A181,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A181,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[210,{"$f":"IF(VLOOKUP($A182,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A182,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44074,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[211,{"$f":"IF(VLOOKUP($A183,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A183,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[212,{"$f":"IF(VLOOKUP($A184,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A184,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[213,{"$f":"IF(VLOOKUP($A185,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A185,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[214,{"$f":"IF(VLOOKUP($A186,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A186,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[215,{"$f":"IF(VLOOKUP($A187,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A187,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,{"$f":"IF(VLOOKUP($A188,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A188,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,{"$f":"IF(VLOOKUP($A189,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A189,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[218,{"$f":"IF(VLOOKUP($A190,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A190,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[219,{"$f":"IF(VLOOKUP($A191,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A191,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43889,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[220,{"$f":"IF(VLOOKUP($A192,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A192,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[221,{"$f":"IF(VLOOKUP($A193,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A193,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[222,{"$f":"IF(VLOOKUP($A194,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A194,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[223,{"$f":"IF(VLOOKUP($A195,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A195,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D195:I195)","v":{"$error":"#REF!"}},null,43159,null,{"$f":"IF(B195<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B195<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N195:S195)","v":{"$error":"#REF!"}}]
[224,{"$f":"IF(VLOOKUP($A196,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A196,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44255,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[225,{"$f":"IF(VLOOKUP($A197,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A197,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[226,{"$f":"IF(VLOOKUP($A198,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A198,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[227,{"$f":"IF(VLOOKUP($A199,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A199,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43251,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[228,{"$f":"IF(VLOOKUP($A200,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A200,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[229,{"$f":"IF(VLOOKUP($A201,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A201,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[230,{"$f":"IF(VLOOKUP($A202,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A202,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44043,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[231,{"$f":"IF(VLOOKUP($A203,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A203,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44104,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[232,{"$f":"IF(VLOOKUP($A204,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A204,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[233,{"$f":"IF(VLOOKUP($A205,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A205,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[234,{"$f":"IF(VLOOKUP($A206,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A206,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43039,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[235,{"$f":"IF(VLOOKUP($A207,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A207,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44074,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[236,{"$f":"IF(VLOOKUP($A208,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A208,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[237,{"$f":"IF(VLOOKUP($A209,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A209,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[238,{"$f":"IF(VLOOKUP($A210,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A210,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[239,{"$f":"IF(VLOOKUP($A211,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A211,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[240,{"$f":"IF(VLOOKUP($A212,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A212,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44500,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[241,{"$f":"IF(VLOOKUP($A213,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A213,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44165,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[242,{"$f":"IF(VLOOKUP($A214,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A214,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43069,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[243,{"$f":"IF(VLOOKUP($A215,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A215,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44286,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[244,{"$f":"IF(VLOOKUP($A216,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A216,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43830,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[245,{"$f":"IF(VLOOKUP($A217,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A217,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44074,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[246,{"$f":"IF(VLOOKUP($A218,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A218,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43889,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[247,{"$f":"IF(VLOOKUP($A219,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A219,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44347,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[248,{"$f":"IF(VLOOKUP($A220,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A220,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[249,{"$f":"IF(VLOOKUP($A221,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A221,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[250,{"$f":"IF(VLOOKUP($A222,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A222,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43615,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[251,{"$f":"IF(VLOOKUP($A223,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A223,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[252,{"$f":"IF(VLOOKUP($A224,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A224,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43861,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[253,{"$f":"IF(VLOOKUP($A225,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A225,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[254,{"$f":"IF(VLOOKUP($A226,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A226,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43131,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[255,{"$f":"IF(VLOOKUP($A227,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A227,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44316,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[257,{"$f":"IF(VLOOKUP($A228,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A228,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[264,{"$f":"IF(VLOOKUP($A229,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A229,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[265,{"$f":"IF(VLOOKUP($A230,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A230,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[266,{"$f":"IF(VLOOKUP($A231,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A231,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44620,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[267,{"$f":"IF(VLOOKUP($A232,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A232,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44165,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[268,{"$f":"IF(VLOOKUP($A233,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A233,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43890,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[269,{"$f":"IF(VLOOKUP($A234,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A234,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43251,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[270,{"$f":"IF(VLOOKUP($A235,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A235,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43069,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[271,{"$f":"IF(VLOOKUP($A236,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A236,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44469,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[304,{"$f":"IF(VLOOKUP($A237,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A237,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[305,{"$f":"IF(VLOOKUP($A238,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A238,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[306,{"$f":"IF(VLOOKUP($A239,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A239,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[307,{"$f":"IF(VLOOKUP($A240,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A240,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[308,{"$f":"IF(VLOOKUP($A241,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A241,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43343,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[309,{"$f":"IF(VLOOKUP($A242,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A242,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[311,{"$f":"IF(VLOOKUP($A243,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A243,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43465,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[313,{"$f":"IF(VLOOKUP($A244,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A244,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[314,{"$f":"IF(VLOOKUP($A245,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A245,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[315,{"$f":"IF(VLOOKUP($A246,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A246,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43251,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[316,{"$f":"IF(VLOOKUP($A247,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A247,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[317,{"$f":"IF(VLOOKUP($A248,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A248,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[320,{"$f":"IF(VLOOKUP($A249,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A249,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[323,{"$f":"IF(VLOOKUP($A250,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A250,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[324,{"$f":"IF(VLOOKUP($A251,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A251,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[325,{"$f":"IF(VLOOKUP($A252,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A252,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[327,{"$f":"IF(VLOOKUP($A253,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A253,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[328,{"$f":"IF(VLOOKUP($A254,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A254,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[329,{"$f":"IF(VLOOKUP($A255,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A255,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[330,{"$f":"IF(VLOOKUP($A256,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A256,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[331,{"$f":"IF(VLOOKUP($A257,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A257,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[332,{"$f":"IF(VLOOKUP($A258,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A258,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43778,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[334,{"$f":"IF(VLOOKUP($A259,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A259,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D259:I259)","v":{"$error":"#REF!"}},null,43191,null,{"$f":"IF(B259<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B259<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N259:S259)","v":{"$error":"#REF!"}}]
[335,{"$f":"IF(VLOOKUP($A260,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A260,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[336,{"$f":"IF(VLOOKUP($A261,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A261,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[342,{"$f":"IF(VLOOKUP($A262,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A262,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[343,{"$f":"IF(VLOOKUP($A263,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A263,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[344,{"$f":"IF(VLOOKUP($A264,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A264,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[346,{"$f":"IF(VLOOKUP($A265,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A265,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[347,{"$f":"IF(VLOOKUP($A266,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A266,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[349,{"$f":"IF(VLOOKUP($A267,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A267,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[351,{"$f":"IF(VLOOKUP($A268,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A268,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[352,{"$f":"IF(VLOOKUP($A269,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A269,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[353,{"$f":"IF(VLOOKUP($A270,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A270,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[354,{"$f":"IF(VLOOKUP($A271,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A271,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43585,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[355,{"$f":"IF(VLOOKUP($A272,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A272,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[356,{"$f":"IF(VLOOKUP($A273,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A273,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44183,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[357,{"$f":"IF(VLOOKUP($A274,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A274,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[358,{"$f":"IF(VLOOKUP($A275,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A275,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[359,{"$f":"IF(VLOOKUP($A276,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A276,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[360,{"$f":"IF(VLOOKUP($A277,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A277,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[361,{"$f":"IF(VLOOKUP($A278,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A278,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[363,{"$f":"IF(VLOOKUP($A279,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A279,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[365,{"$f":"IF(VLOOKUP($A280,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A280,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[366,{"$f":"IF(VLOOKUP($A281,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A281,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[367,{"$f":"IF(VLOOKUP($A282,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A282,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[368,{"$f":"IF(VLOOKUP($A283,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A283,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[369,{"$f":"IF(VLOOKUP($A284,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A284,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[371,{"$f":"IF(VLOOKUP($A285,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A285,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[372,{"$f":"IF(VLOOKUP($A286,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A286,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[373,{"$f":"IF(VLOOKUP($A287,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A287,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[374,{"$f":"IF(VLOOKUP($A288,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A288,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[375,{"$f":"IF(VLOOKUP($A289,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A289,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[376,{"$f":"IF(VLOOKUP($A290,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A290,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[385,{"$f":"IF(VLOOKUP($A291,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A291,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[386,{"$f":"IF(VLOOKUP($A292,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A292,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[387,{"$f":"IF(VLOOKUP($A293,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A293,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43281,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[388,{"$f":"IF(VLOOKUP($A294,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A294,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43585,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[391,{"$f":"IF(VLOOKUP($A295,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A295,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43039,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[392,{"$f":"IF(VLOOKUP($A296,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A296,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43039,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[394,{"$f":"IF(VLOOKUP($A297,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A297,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[395,{"$f":"IF(VLOOKUP($A298,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A298,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[397,{"$f":"IF(VLOOKUP($A299,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A299,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[398,{"$f":"IF(VLOOKUP($A300,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A300,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[399,{"$f":"IF(VLOOKUP($A301,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A301,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[402,{"$f":"IF(VLOOKUP($A302,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A302,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[403,{"$f":"IF(VLOOKUP($A303,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A303,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[404,{"$f":"IF(VLOOKUP($A304,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A304,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[406,{"$f":"IF(VLOOKUP($A305,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A305,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43769,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[408,{"$f":"IF(VLOOKUP($A306,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A306,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[409,{"$f":"IF(VLOOKUP($A307,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A307,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[410,{"$f":"IF(VLOOKUP($A308,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A308,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43616,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[413,{"$f":"IF(VLOOKUP($A309,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A309,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[414,{"$f":"IF(VLOOKUP($A310,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A310,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43465,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[415,{"$f":"IF(VLOOKUP($A311,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A311,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44530,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[416,{"$f":"IF(VLOOKUP($A312,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A312,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46295,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[417,{"$f":"IF(VLOOKUP($A313,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A313,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[418,{"$f":"IF(VLOOKUP($A314,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A314,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[419,{"$f":"IF(VLOOKUP($A315,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A315,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43465,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[420,{"$f":"IF(VLOOKUP($A316,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A316,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[425,{"$f":"IF(VLOOKUP($A317,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A317,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43189,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[426,{"$f":"IF(VLOOKUP($A318,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A318,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43830,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[427,{"$f":"IF(VLOOKUP($A319,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A319,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[428,{"$f":"IF(VLOOKUP($A320,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A320,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[429,{"$f":"IF(VLOOKUP($A321,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A321,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[430,{"$f":"IF(VLOOKUP($A322,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A322,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42978,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[431,{"$f":"IF(VLOOKUP($A323,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A323,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D323:I323)","v":{"$error":"#REF!"}},null,44196,null,{"$f":"IF(B323<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B323<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N323:S323)","v":{"$error":"#REF!"}}]
[433,{"$f":"IF(VLOOKUP($A324,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A324,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43496,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[434,{"$f":"IF(VLOOKUP($A325,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A325,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[435,{"$f":"IF(VLOOKUP($A326,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A326,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43251,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[436,{"$f":"IF(VLOOKUP($A327,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A327,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43404,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[437,{"$f":"IF(VLOOKUP($A328,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A328,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[439,{"$f":"IF(VLOOKUP($A329,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A329,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[440,{"$f":"IF(VLOOKUP($A330,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A330,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[445,{"$f":"IF(VLOOKUP($A331,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A331,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[446,{"$f":"IF(VLOOKUP($A332,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A332,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43343,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[448,{"$f":"IF(VLOOKUP($A333,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A333,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[449,{"$f":"IF(VLOOKUP($A334,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A334,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43830,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[450,{"$f":"IF(VLOOKUP($A335,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A335,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43295,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[452,{"$f":"IF(VLOOKUP($A336,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A336,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[453,{"$f":"IF(VLOOKUP($A337,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A337,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[454,{"$f":"IF(VLOOKUP($A338,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A338,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43889,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[455,{"$f":"IF(VLOOKUP($A339,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A339,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43343,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[456,{"$f":"IF(VLOOKUP($A340,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A340,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43281,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[457,{"$f":"IF(VLOOKUP($A341,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A341,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[458,{"$f":"IF(VLOOKUP($A342,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A342,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44104,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[459,{"$f":"IF(VLOOKUP($A343,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A343,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43465,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[461,{"$f":"IF(VLOOKUP($A344,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A344,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43677,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[462,{"$f":"IF(VLOOKUP($A345,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A345,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43538,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[465,{"$f":"IF(VLOOKUP($A346,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A346,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[469,{"$f":"IF(VLOOKUP($A347,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A347,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[470,{"$f":"IF(VLOOKUP($A348,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A348,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45900,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[472,{"$f":"IF(VLOOKUP($A349,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A349,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[473,{"$f":"IF(VLOOKUP($A350,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A350,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43708,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[474,{"$f":"IF(VLOOKUP($A351,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A351,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43676,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[476,{"$f":"IF(VLOOKUP($A352,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A352,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[477,{"$f":"IF(VLOOKUP($A353,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A353,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43039,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[479,{"$f":"IF(VLOOKUP($A354,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A354,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45534,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[480,{"$f":"IF(VLOOKUP($A355,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A355,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[481,{"$f":"IF(VLOOKUP($A356,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A356,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[482,{"$f":"IF(VLOOKUP($A357,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A357,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[484,{"$f":"IF(VLOOKUP($A358,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A358,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[485,{"$f":"IF(VLOOKUP($A359,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A359,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44742,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[491,{"$f":"IF(VLOOKUP($A360,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A360,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[492,{"$f":"IF(VLOOKUP($A361,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A361,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[493,{"$f":"IF(VLOOKUP($A362,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A362,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[497,{"$f":"IF(VLOOKUP($A363,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A363,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[498,{"$f":"IF(VLOOKUP($A364,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A364,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[503,{"$f":"IF(VLOOKUP($A365,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A365,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[507,{"$f":"IF(VLOOKUP($A366,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A366,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[508,{"$f":"IF(VLOOKUP($A367,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A367,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[513,{"$f":"IF(VLOOKUP($A368,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A368,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[514,{"$f":"IF(VLOOKUP($A369,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A369,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[515,{"$f":"IF(VLOOKUP($A370,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A370,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[517,{"$f":"IF(VLOOKUP($A371,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A371,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[518,{"$f":"IF(VLOOKUP($A372,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A372,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44104,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[519,{"$f":"IF(VLOOKUP($A373,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A373,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44804,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[555,{"$f":"IF(VLOOKUP($A374,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A374,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[556,{"$f":"IF(VLOOKUP($A375,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A375,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43585,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[557,{"$f":"IF(VLOOKUP($A376,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A376,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[558,{"$f":"IF(VLOOKUP($A377,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A377,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[559,{"$f":"IF(VLOOKUP($A378,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A378,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[560,{"$f":"IF(VLOOKUP($A379,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A379,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[561,{"$f":"IF(VLOOKUP($A380,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A380,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[562,{"$f":"IF(VLOOKUP($A381,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A381,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[563,{"$f":"IF(VLOOKUP($A382,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A382,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[564,{"$f":"IF(VLOOKUP($A383,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A383,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[566,{"$f":"IF(VLOOKUP($A384,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A384,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[567,{"$f":"IF(VLOOKUP($A385,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A385,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[568,{"$f":"IF(VLOOKUP($A386,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A386,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44439,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[569,{"$f":"IF(VLOOKUP($A387,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A387,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D387:I387)","v":{"$error":"#REF!"}},null,44681,null,{"$f":"IF(B387<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B387<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N387:S387)","v":{"$error":"#REF!"}}]
[570,{"$f":"IF(VLOOKUP($A388,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A388,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43920,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[571,{"$f":"IF(VLOOKUP($A389,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A389,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[572,{"$f":"IF(VLOOKUP($A390,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A390,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[573,{"$f":"IF(VLOOKUP($A391,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A391,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[574,{"$f":"IF(VLOOKUP($A392,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A392,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[575,{"$f":"IF(VLOOKUP($A393,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A393,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44286,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[576,{"$f":"IF(VLOOKUP($A394,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A394,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[577,{"$f":"IF(VLOOKUP($A395,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A395,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43585,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[578,{"$f":"IF(VLOOKUP($A396,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A396,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[579,{"$f":"IF(VLOOKUP($A397,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A397,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[580,{"$f":"IF(VLOOKUP($A398,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A398,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[581,{"$f":"IF(VLOOKUP($A399,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A399,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43039,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[582,{"$f":"IF(VLOOKUP($A400,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A400,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[583,{"$f":"IF(VLOOKUP($A401,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A401,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[584,{"$f":"IF(VLOOKUP($A402,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A402,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[585,{"$f":"IF(VLOOKUP($A403,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A403,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44165,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[586,{"$f":"IF(VLOOKUP($A404,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A404,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[588,{"$f":"IF(VLOOKUP($A405,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A405,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[589,{"$f":"IF(VLOOKUP($A406,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A406,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[590,{"$f":"IF(VLOOKUP($A407,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A407,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43585,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[591,{"$f":"IF(VLOOKUP($A408,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A408,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[592,{"$f":"IF(VLOOKUP($A409,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A409,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44286,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[593,{"$f":"IF(VLOOKUP($A410,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A410,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44286,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[594,{"$f":"IF(VLOOKUP($A411,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A411,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43251,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[595,{"$f":"IF(VLOOKUP($A412,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A412,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[596,{"$f":"IF(VLOOKUP($A413,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A413,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[597,{"$f":"IF(VLOOKUP($A414,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A414,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[598,{"$f":"IF(VLOOKUP($A415,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A415,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[599,{"$f":"IF(VLOOKUP($A416,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A416,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44592,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[600,{"$f":"IF(VLOOKUP($A417,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A417,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[601,{"$f":"IF(VLOOKUP($A418,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A418,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[602,{"$f":"IF(VLOOKUP($A419,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A419,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43951,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[603,{"$f":"IF(VLOOKUP($A420,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A420,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43312,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[604,{"$f":"IF(VLOOKUP($A421,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A421,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[605,{"$f":"IF(VLOOKUP($A422,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A422,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43251,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[606,{"$f":"IF(VLOOKUP($A423,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A423,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[607,{"$f":"IF(VLOOKUP($A424,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A424,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[608,{"$f":"IF(VLOOKUP($A425,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A425,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[609,{"$f":"IF(VLOOKUP($A426,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A426,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[610,{"$f":"IF(VLOOKUP($A427,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A427,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[611,{"$f":"IF(VLOOKUP($A428,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A428,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[612,{"$f":"IF(VLOOKUP($A429,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A429,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44255,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[613,{"$f":"IF(VLOOKUP($A430,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A430,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43496,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[614,{"$f":"IF(VLOOKUP($A431,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A431,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[615,{"$f":"IF(VLOOKUP($A432,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A432,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[616,{"$f":"IF(VLOOKUP($A433,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A433,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44592,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[617,{"$f":"IF(VLOOKUP($A434,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A434,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[618,{"$f":"IF(VLOOKUP($A435,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A435,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43677,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[619,{"$f":"IF(VLOOKUP($A436,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A436,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[620,{"$f":"IF(VLOOKUP($A437,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A437,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[621,{"$f":"IF(VLOOKUP($A438,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A438,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[622,{"$f":"IF(VLOOKUP($A439,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A439,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44681,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[623,{"$f":"IF(VLOOKUP($A440,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A440,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43340,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[624,{"$f":"IF(VLOOKUP($A441,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A441,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[625,{"$f":"IF(VLOOKUP($A442,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A442,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[626,{"$f":"IF(VLOOKUP($A443,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A443,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[627,{"$f":"IF(VLOOKUP($A444,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A444,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[628,{"$f":"IF(VLOOKUP($A445,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A445,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[630,{"$f":"IF(VLOOKUP($A446,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A446,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43496,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[632,{"$f":"IF(VLOOKUP($A447,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A447,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[633,{"$f":"IF(VLOOKUP($A448,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A448,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[634,{"$f":"IF(VLOOKUP($A449,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A449,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[635,{"$f":"IF(VLOOKUP($A450,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A450,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44804,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[636,{"$f":"IF(VLOOKUP($A451,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A451,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D451:I451)","v":{"$error":"#REF!"}},null,43373,null,{"$f":"IF(B451<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B451<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N451:S451)","v":{"$error":"#REF!"}}]
[637,{"$f":"IF(VLOOKUP($A452,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A452,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44255,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[638,{"$f":"IF(VLOOKUP($A453,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A453,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43585,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[640,{"$f":"IF(VLOOKUP($A454,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A454,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[641,{"$f":"IF(VLOOKUP($A455,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A455,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[642,{"$f":"IF(VLOOKUP($A456,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A456,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44500,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[643,{"$f":"IF(VLOOKUP($A457,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A457,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43585,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[644,{"$f":"IF(VLOOKUP($A458,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A458,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44439,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[645,{"$f":"IF(VLOOKUP($A459,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A459,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[646,{"$f":"IF(VLOOKUP($A460,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A460,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[647,{"$f":"IF(VLOOKUP($A461,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A461,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[648,{"$f":"IF(VLOOKUP($A462,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A462,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[649,{"$f":"IF(VLOOKUP($A463,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A463,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43921,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[650,{"$f":"IF(VLOOKUP($A464,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A464,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[651,{"$f":"IF(VLOOKUP($A465,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A465,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44681,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[652,{"$f":"IF(VLOOKUP($A466,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A466,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[653,{"$f":"IF(VLOOKUP($A467,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A467,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[654,{"$f":"IF(VLOOKUP($A468,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A468,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43069,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[655,{"$f":"IF(VLOOKUP($A469,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A469,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43039,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[656,{"$f":"IF(VLOOKUP($A470,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A470,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44255,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[657,{"$f":"IF(VLOOKUP($A471,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A471,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[658,{"$f":"IF(VLOOKUP($A472,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A472,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43131,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[659,{"$f":"IF(VLOOKUP($A473,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A473,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43951,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[660,{"$f":"IF(VLOOKUP($A474,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A474,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43251,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[661,{"$f":"IF(VLOOKUP($A475,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A475,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[662,{"$f":"IF(VLOOKUP($A476,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A476,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44651,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[663,{"$f":"IF(VLOOKUP($A477,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A477,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43555,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[664,{"$f":"IF(VLOOKUP($A478,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A478,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[733,{"$f":"IF(VLOOKUP($A479,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A479,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[735,{"$f":"IF(VLOOKUP($A480,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A480,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[736,{"$f":"IF(VLOOKUP($A481,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A481,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[737,{"$f":"IF(VLOOKUP($A482,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A482,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[739,{"$f":"IF(VLOOKUP($A483,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A483,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[741,{"$f":"IF(VLOOKUP($A484,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A484,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[742,{"$f":"IF(VLOOKUP($A485,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A485,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[743,{"$f":"IF(VLOOKUP($A486,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A486,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[744,{"$f":"IF(VLOOKUP($A487,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A487,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[745,{"$f":"IF(VLOOKUP($A488,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A488,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[746,{"$f":"IF(VLOOKUP($A489,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A489,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[747,{"$f":"IF(VLOOKUP($A490,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A490,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[748,{"$f":"IF(VLOOKUP($A491,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A491,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46265,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[749,{"$f":"IF(VLOOKUP($A492,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A492,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[750,{"$f":"IF(VLOOKUP($A493,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A493,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[751,{"$f":"IF(VLOOKUP($A494,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A494,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[752,{"$f":"IF(VLOOKUP($A495,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A495,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[754,{"$f":"IF(VLOOKUP($A496,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A496,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[757,{"$f":"IF(VLOOKUP($A497,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A497,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44500,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[758,{"$f":"IF(VLOOKUP($A498,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A498,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[759,{"$f":"IF(VLOOKUP($A499,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A499,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[760,{"$f":"IF(VLOOKUP($A500,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A500,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[763,{"$f":"IF(VLOOKUP($A501,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A501,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46265,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[764,{"$f":"IF(VLOOKUP($A502,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A502,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[765,{"$f":"IF(VLOOKUP($A503,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A503,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[766,{"$f":"IF(VLOOKUP($A504,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A504,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[767,{"$f":"IF(VLOOKUP($A505,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A505,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45777,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[768,{"$f":"IF(VLOOKUP($A506,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A506,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45565,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[769,{"$f":"IF(VLOOKUP($A507,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A507,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[770,{"$f":"IF(VLOOKUP($A508,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A508,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[771,{"$f":"IF(VLOOKUP($A509,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A509,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46234,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[772,{"$f":"IF(VLOOKUP($A510,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A510,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46387,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[773,{"$f":"IF(VLOOKUP($A511,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A511,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[775,{"$f":"IF(VLOOKUP($A512,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A512,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45777,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[776,{"$f":"IF(VLOOKUP($A513,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A513,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[780,{"$f":"IF(VLOOKUP($A514,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A514,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[781,{"$f":"IF(VLOOKUP($A515,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A515,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<=$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<=$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<=$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<=$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<=$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515>$AA$2,0,1)","v":{"$error":"#REF!"}},{"$f":"SUM(D515:I515)","v":{"$error":"#REF!"}},null,43191,null,{"$f":"IF(B515<$V$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<$W$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<$X$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<$Y$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<$Z$2,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(B515<$AA$2,1,0)","v":{"$error":"#REF!"}},{"$f":"SUM(N515:S515)","v":{"$error":"#REF!"}}]
[782,{"$f":"IF(VLOOKUP($A516,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A516,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[783,{"$f":"IF(VLOOKUP($A517,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A517,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[784,{"$f":"IF(VLOOKUP($A518,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A518,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[786,{"$f":"IF(VLOOKUP($A519,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A519,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45260,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[787,{"$f":"IF(VLOOKUP($A520,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A520,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46265,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[788,{"$f":"IF(VLOOKUP($A521,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A521,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46356,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[789,{"$f":"IF(VLOOKUP($A522,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A522,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46477,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[790,{"$f":"IF(VLOOKUP($A523,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A523,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43131,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[791,{"$f":"IF(VLOOKUP($A524,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A524,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[792,{"$f":"IF(VLOOKUP($A525,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A525,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[793,{"$f":"IF(VLOOKUP($A526,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A526,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46233,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[795,{"$f":"IF(VLOOKUP($A527,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A527,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[796,{"$f":"IF(VLOOKUP($A528,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A528,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[797,{"$f":"IF(VLOOKUP($A529,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A529,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[798,{"$f":"IF(VLOOKUP($A530,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A530,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,46568,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[799,{"$f":"IF(VLOOKUP($A531,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A531,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45168,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[800,{"$f":"IF(VLOOKUP($A532,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A532,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[801,{"$f":"IF(VLOOKUP($A533,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A533,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45260,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[802,{"$f":"IF(VLOOKUP($A534,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A534,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[803,{"$f":"IF(VLOOKUP($A535,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A535,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43524,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[804,{"$f":"IF(VLOOKUP($A536,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A536,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45443,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[805,{"$f":"IF(VLOOKUP($A537,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A537,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43738,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[806,{"$f":"IF(VLOOKUP($A538,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A538,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45199,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[807,{"$f":"IF(VLOOKUP($A539,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A539,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[808,{"$f":"IF(VLOOKUP($A540,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A540,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43799,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[810,{"$f":"IF(VLOOKUP($A541,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A541,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43008,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[819,{"$f":"IF(VLOOKUP($A542,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A542,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43373,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[820,{"$f":"IF(VLOOKUP($A543,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A543,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[821,{"$f":"IF(VLOOKUP($A544,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A544,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[822,{"$f":"IF(VLOOKUP($A545,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A545,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[823,{"$f":"IF(VLOOKUP($A546,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A546,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[824,{"$f":"IF(VLOOKUP($A547,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A547,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[829,{"$f":"IF(VLOOKUP($A548,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A548,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[835,{"$f":"IF(VLOOKUP($A549,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A549,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44135,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[837,{"$f":"IF(VLOOKUP($A550,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A550,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43039,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[838,{"$f":"IF(VLOOKUP($A551,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A551,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44500,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[839,{"$f":"IF(VLOOKUP($A552,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A552,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44500,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[840,{"$f":"IF(VLOOKUP($A553,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A553,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44500,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[842,{"$f":"IF(VLOOKUP($A554,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A554,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43830,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[843,{"$f":"IF(VLOOKUP($A555,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A555,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43981,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[844,{"$f":"IF(VLOOKUP($A556,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A556,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44286,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[845,{"$f":"IF(VLOOKUP($A557,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A557,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44408,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[846,{"$f":"IF(VLOOKUP($A558,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A558,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43434,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[847,{"$f":"IF(VLOOKUP($A559,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A559,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[848,{"$f":"IF(VLOOKUP($A560,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A560,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43646,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[849,{"$f":"IF(VLOOKUP($A561,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A561,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44408,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[850,{"$f":"IF(VLOOKUP($A562,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A562,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43981,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[851,{"$f":"IF(VLOOKUP($A563,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A563,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,45838,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[852,{"$f":"IF(VLOOKUP($A564,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A564,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44501,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[853,{"$f":"IF(VLOOKUP($A565,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A565,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,44104,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[854,{"$f":"IF(VLOOKUP($A566,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A566,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[856,{"$f":"IF(VLOOKUP($A567,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A567,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42948,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[857,{"$f":"IF(VLOOKUP($A568,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A568,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,42948,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[858,{"$f":"IF(VLOOKUP($A569,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A569,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[859,{"$f":"IF(VLOOKUP($A570,#REF!,14,FALSE)=\"No\",#REF!,$V$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":{"$error":"#REF!"}},{"$f":"IF(VLOOKUP($A570,#REF!,13,FALSE)<=$U$2,1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,43159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"DATA2","index":5,"n_rows":607,"n_cols":27,"rows_kept":607,"cut":false,"hidden":false,"merged":[]}
["SystemID","ProvinceCode","Province","TnTAdjCostm2","Benchmark","Urban Classification","ExtentM2","TnTUseLease","TnTEscalation","TnTAdjMonthlyRental","AnnualAdjRental","LeaseStartDate","LeaseEndDate","MonthToMonth","RentalPerMonth","CostPerm2","LeasePeriodInMonths","TnTLeaseDuration","LeaseDurationGroupDesc","AsAtDate","BuildingName","Building Address","BuildingTown","Region","BenchmarkID","OriginalBenchmarkRate","Benchmark Source"]
[1,"KZN","KwaZulu-Natal",182.33568900126423,{"$f":"VLOOKUP($Y2,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",791,true,7.0000000000000007E-2,144227.53,1730730.36,"2017-04-01","2022-03-31","No",160927.53,203.4482048040455,60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,65,"Rode"]
[2,"KZN","KwaZulu-Natal",169.35356330014224,{"$f":"VLOOKUP($Y3,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"MAIN CENTRE",1406,true,0.08,238111.11,2857333.32,"2015-01-01","2017-12-31","No",279861.11,199.04773115220482,36,"3 Years","> 2 Years and <= 3 Years","July 2017","Commercial City Building","1523 Commercial City Building, 17th and portion of 18th floor , 40 Dr AB Xuma Street, Durban","DURBAN","ETHEKWINI",177,65,"Rode"]
[3,"KZN","KwaZulu-Natal",124.16338983050848,{"$f":"VLOOKUP($Y4,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",295,true,0,36628.199999999997,439538.4,"2016-04-01","2017-03-31","Yes",36628.199999999997,124.16338983050846,12,"1 Year","Month to Month","July 2017","Duncanel Building","Duncanel Building, 117 Voortreker Street ","GREYTOWN","MIDLANDS",201,77.5,"Rode"]
[4,"KZN","KwaZulu-Natal",110.23819209039549,{"$f":"VLOOKUP($Y5,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",354,true,0,39024.32,468291.84000000003,"2016-05-01","2016-10-31","Yes",39024.32,110.23819209039549,6,"6 Months","Month to Month","July 2017","","17 MAIN STREET, Dannhauser","DANNHAUSER","MIDLANDS",177,65,"Rode"]
[5,"KZN","KwaZulu-Natal",121.1889847715736,{"$f":"VLOOKUP($Y6,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",394,true,0.08,47748.46,572981.52,"2016-01-01","2020-12-31","No",54948.46,139.46309644670052,60,"5 Years","5 Years","July 2017","","98 Tatham Road, Bergville","BERGVILLE","MIDLANDS",201,77.5,"Rode"]
[6,"KZN","KwaZulu-Natal",115.04672222222223,{"$f":"VLOOKUP($Y7,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",540,true,0.08,62125.23,745502.76,"2012-09-01","2017-08-31","No",65111.25,120.57638888888889,60,"5 Years","5 Years","July 2017","","26 BEACONSFIELD STREET, DUNDEE","DUNDEE","MIDLANDS",201,77.5,"Rode"]
[7,"KZN","KwaZulu-Natal",61.641045454545456,{"$f":"VLOOKUP($Y8,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",440,true,0.08,27122.06,325464.71999999997,"2013-04-01","2018-03-31","No",29929.1,68.020681818181814,60,"5 Years","5 Years","July 2017","","53 Voor Street, UTRETCH","UTRETCH","MIDLANDS",201,77.5,"Rode"]
[8,"KZN","KwaZulu-Natal",113.42489130434782,{"$f":"VLOOKUP($Y9,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",736,true,0.08,83480.72,1001768.64,"2015-10-01","2020-09-30","No",95730.72,130.06891304347826,60,"5 Years","5 Years","July 2017","","58 Allen Street, Newcastle","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[9,"KZN","KwaZulu-Natal",93.312018228535408,{"$f":"VLOOKUP($Y10,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",412.54,true,0.08,38494.94,461939.28,"2015-02-01","2020-01-31","No",38494.94,93.312018228535422,60,"5 Years","5 Years","July 2017","","38 YORK STREET, NEWCASTLE","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[10,"KZN","KwaZulu-Natal",98.821310942578549,{"$f":"VLOOKUP($Y11,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",923,true,6.5000000000000002E-2,91212.07,1094544.8400000001,"2015-10-01","2020-09-30","No",98512.07,106.73030335861323,60,"5 Years","5 Years","July 2017","","20 BUCKINGHAM STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,77.5,"Rode"]
[11,"KZN","KwaZulu-Natal",133.1673076923077,{"$f":"VLOOKUP($Y12,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",1164.8,true,0.08,155113.28,1861359.36,"2016-10-01","2019-09-30","No",172313.28,147.93379120879121,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","JOHN ROSS HIGHWAY & ST. LUCIA , ERF 199 MTUBATUBA","MTUBATUBA","NORTH COAST",201,77.5,"Rode"]
[12,"KZN","KwaZulu-Natal",139.12871171381812,{"$f":"VLOOKUP($Y13,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",2566.1999999999998,true,7.0000000000000007E-2,357032.1,4284385.2,"2014-12-01","2019-11-30","No",385532.1,150.2346270750526,60,"5 Years","5 Years","July 2017","","1 Aloe Loop Veld en Vlei, Richards Bay","RICHARDS BAY","NORTH COAST",433,100,"DDP"]
[13,"KZN","KwaZulu-Natal",41.618457792207792,{"$f":"VLOOKUP($Y14,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",616,true,0,25636.97,307643.64,"2016-04-01","2016-09-30","Yes",25636.97,41.618457792207792,6,"6 Months","Month to Month","July 2017","","LOT 32 Hluhluwe: Athlone Hall 32","HLUHLUWE","NORTH COAST",201,77.5,"Rode"]
[14,"KZN","KwaZulu-Natal",130.67388888888888,{"$f":"VLOOKUP($Y15,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",450,true,0.1,58803.25,705639,"2013-12-01","2016-11-30","Yes",73908.25,164.24055555555555,36,"3 Years","Month to Month","July 2017","","","MELMOTH","NORTH COAST",201,77.5,"Rode"]
[15,"KZN","KwaZulu-Natal",123.28337579617835,{"$f":"VLOOKUP($Y16,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",314,true,0,38710.980000000003,464531.76,"2015-10-01","2016-09-30","Yes",38710.980000000003,123.28337579617835,12,"1 Year","Month to Month","July 2017","","","EDUMBE","NORTH COAST",201,77.5,"Rode"]
[16,"KZN","KwaZulu-Natal",140.72102189781023,{"$f":"VLOOKUP($Y17,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",548,true,0.1,77115.12,925381.44,"2015-09-01","2018-08-31","No",83115.12,151.66992700729926,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","","PONGOLA","NORTH COAST",201,77.5,"Rode"]
[18,"KZN","KwaZulu-Natal",79.948076923076925,{"$f":"VLOOKUP($Y18,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",520,true,0,41573,498876,"2016-06-01","2016-11-30","Yes",42123,81.005769230769232,6,"6 Months","Month to Month","July 2017","Laxley House","Laxley House, 1 Nelson Mandela Drive, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[19,"KZN","KwaZulu-Natal",128.40270635994588,{"$f":"VLOOKUP($Y19,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",739,true,0.09,94889.600000000006,1138675.2,"2016-08-01","2019-07-31","No",110739.6,149.85060893098782,36,"3 Years","> 2 Years and <= 3 Years","July 2017","G.P. BUSINESS PARK","G.P. BUSINESS PARK DEEPVALE ROAD, MARBURG, PORT SHEPSTONE","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[20,"KZN","KwaZulu-Natal",110.1924023668639,{"$f":"VLOOKUP($Y20,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",422.5,true,7.0000000000000007E-2,46556.29,558675.48,"2015-05-01","2016-09-30","Yes",46556.29,110.1924023668639,17,"1 Year, 5 Months","Month to Month","July 2017","","FNB Centre","IXOPO","SOUTHERN",201,77.5,"Rode"]
[21,"KZN","KwaZulu-Natal",138.28843179309607,{"$f":"VLOOKUP($Y21,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"MAIN CENTRE",2708.89,true,0.08,374608.15,4495297.8,"2016-06-01","2017-11-30","No",403408.15,148.9200927317093,18,"1 Year, 6 Months","> 1 Year and <= 2 Years","July 2017","Hilton Quarry Centre","Hilton Quarry Centre -   4 Pin Oak Avenue, Hilton        ","HILTON","SOUTHERN",205,87.5,"Rode"]
[22,"KZN","KwaZulu-Natal",134.16385057471265,{"$f":"VLOOKUP($Y22,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",1218,true,0,163411.57,1960938.84,"2015-12-01","2016-11-30","Yes",204249.07,167.69217569786537,12,"1 Year","Month to Month","July 2017","","8TH FLOOR 40 Dr AB Xuma Road, Durban(Commercial City)","DURBAN","ETHEKWINI",177,65,"Rode"]
[24,"KZN","KwaZulu-Natal",124.47820512820513,{"$f":"VLOOKUP($Y23,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",585,true,0,72819.75,873837,"2016-09-01","2017-08-31","No",72819.75,124.47820512820513,12,"1 Year","> 1 Year and <= 2 Years","July 2017","","305 Marchison Street, Ladysmith","LADYSMITH","MIDLANDS",201,77.5,"Rode"]
[25,"KZN","KwaZulu-Natal",132.15699481865286,{"$f":"VLOOKUP($Y24,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",1930,true,7.0000000000000007E-2,255063,3060756,"2014-01-15","2017-01-14","Yes",281523,145.86683937823835,36,"3 Years","Month to Month","July 2017","","171 Boshoff Street Pietermaritzburg: Erf 2574, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[26,"KZN","KwaZulu-Natal",117.22037037037038,{"$f":"VLOOKUP($Y25,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",1728,true,7.0000000000000007E-2,202556.79999999999,2430681.6,"2015-03-01","2017-02-28","Yes",225856.8,130.70416666666665,24,"2 Years","Month to Month","July 2017","","222 Jabu Ndlovu Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[27,"KZN","KwaZulu-Natal",143.65940409683427,{"$f":"VLOOKUP($Y26,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",537,true,0.1,77145.100000000006,925741.2,"2014-11-01","2019-10-31","No",89145.1,166.00577281191806,60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,65,"Rode"]
[28,"KZN","KwaZulu-Natal",58.211992872807016,{"$f":"VLOOKUP($Y27,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"MAIN CENTRE",729.6,true,7.4999999999999997E-2,42471.47,509657.64,"2015-02-01","2020-01-31","No",49471.47,67.806291118421058,60,"5 Years","5 Years","July 2017","","56 YORK STREET, NEWCASTLE","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[29,"KZN","KwaZulu-Natal",128.91178637200736,{"$f":"VLOOKUP($Y28,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",543,true,0.09,69999.100000000006,839989.2,"2014-06-01","2019-05-31","No",81275.100000000006,149.67790055248619,60,"5 Years","5 Years","July 2017","","26 BEACONSFIELD STREET, DUNDEE","DUNDEE","MIDLANDS",201,77.5,"Rode"]
[30,"KZN","KwaZulu-Natal",128.3821686007297,{"$f":"VLOOKUP($Y29,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",7101.63,true,7.0000000000000007E-2,911722.66,10940671.92,"2015-01-01","2019-12-31","No",953122.66,134.21181616051527,60,"5 Years","5 Years","July 2017","Southern Life Plaza","271 Church Street  , Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[33,"KZN","KwaZulu-Natal",139.36904000000001,{"$f":"VLOOKUP($Y30,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",500,true,0.08,69684.52,836214.24,"2013-03-01","2018-02-28","No",83884.52,167.76904000000002,60,"5 Years","5 Years","July 2017","","39 Bisset Street, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[34,"KZN","KwaZulu-Natal",158.13691830403309,{"$f":"VLOOKUP($Y31,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",967,true,0.08,152918.39999999999,1835020.8,"2012-09-01","2015-08-31","Yes",157958.39999999999,163.34891416752842,36,"3 Years","Month to Month","July 2017","Redlands office Park","Redlands office Park, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[35,"KZN","KwaZulu-Natal",100.10708661417324,{"$f":"VLOOKUP($Y32,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",25.4,true,0.1,2542.7199999999998,30512.639999999999,"2014-06-01","2019-05-31","No",2942.72,115.85511811023622,60,"5 Years","5 Years","July 2017","Highflats Thusong Centre","Nina Road, Highflats Thusong Centre","HIGHFLATS","SOUTHERN",201,77.5,"Rode"]
[36,"KZN","KwaZulu-Natal",127.95880483153209,{"$f":"VLOOKUP($Y33,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",629.20000000000005,true,0.08,80511.679999999993,966140.16,"2017-01-01","2021-12-31","No",92011.68,146.23598219961855,60,"5 Years","5 Years","July 2017","","Erf 11637, V/Vlei & W/Welde South ext3, 7 Aloe Loop, Richards Bay","RICHARDS BAY","NORTH COAST",433,100,"DDP"]
[37,"KZN","KwaZulu-Natal",152.75299517444117,{"$f":"VLOOKUP($Y34,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",288.464,true,0.08,44063.74,528764.88,"2013-11-01","2018-10-31","No",50113.74,173.72614953685729,60,"5 Years","5 Years","July 2017","","7TH FLOOR 40 Dr AB Xuma Road, Durban(Commercial City)","DURBAN","ETHEKWINI",177,65,"Rode"]
[38,"KZN","KwaZulu-Natal",148.19553719008263,{"$f":"VLOOKUP($Y35,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",242,true,7.0000000000000007E-2,35863.32,430359.84,"2015-07-01","2020-06-30","No",39013.32,161.21206611570247,60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,65,"Rode"]
[39,"KZN","KwaZulu-Natal",118.76794029850747,{"$f":"VLOOKUP($Y36,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"MAIN CENTRE",335,true,7.0000000000000007E-2,39787.26,477447.12,"2015-09-01","2020-08-31","No",44187.26,131.90226865671642,60,"5 Years","5 Years","July 2017","","96 Crompton Street, Pinetown","PINETOWN","ETHEKWINI",201,77.5,"Rode"]
[40,"KZN","KwaZulu-Natal",148.65636363636364,{"$f":"VLOOKUP($Y37,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",242,true,0.09,35974.839999999997,431698.08,"2014-02-01","2019-01-31","No",40244.839999999997,166.30099173553717,60,"5 Years","5 Years","July 2017","","120 ALEXANDER STREET, ESCOURT","ESCOURT","MIDLANDS",201,77.5,"Rode"]
[41,"KZN","KwaZulu-Natal",136.93487603305786,{"$f":"VLOOKUP($Y38,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",242,true,0.1,33138.239999999998,397658.88,"2014-02-01","2019-01-31","No",37888.239999999998,156.56297520661155,60,"5 Years","5 Years","July 2017","","10431 INKOSI BHAMBATHA STREET, MADADENI","MADADENI","MIDLANDS",177,65,"Rode"]
[42,"KZN","KwaZulu-Natal",136.43391472868217,{"$f":"VLOOKUP($Y39,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",258,true,0.09,35199.949999999997,422399.4,"2014-06-01","2019-05-31","No",37929.949999999997,147.01531007751936,60,"5 Years","5 Years","July 2017","","65 VICTORIA STREET, DUNDEE","DUNDEE","MIDLANDS",201,77.5,"Rode"]
[44,"KZN","KwaZulu-Natal",118.74021818181818,{"$f":"VLOOKUP($Y40,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",3300,true,7.0000000000000007E-2,391842.72,4702112.6399999997,"2015-09-01","2019-08-31","No",398142.71999999997,120.64930909090909,48,"4 Years","> 3 Years and <= 4 Years","July 2017","","179 Jabu Ndlovu Street, PIETERMARITZBURG","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[46,"KZN","KwaZulu-Natal",110.20469496021221,{"$f":"VLOOKUP($Y41,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",377,true,0.05,41547.17,498566.04,"2015-03-01","2020-02-28","No",46497.17,123.33466843501326,60,"5 Years","5 Years","July 2017","","46 Bisset Street, Lot 456, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[47,"KZN","KwaZulu-Natal",108.77158296249205,{"$f":"VLOOKUP($Y42,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",314.60000000000002,true,0.08,34219.54,410634.48,"2016-06-01","2021-05-31","No",40469.54,128.63808010171647,60,"5 Years","5 Years","July 2017","","38 Margaret Street, Ixopo","IXOPO","SOUTHERN",201,77.5,"Rode"]
[48,"KZN","KwaZulu-Natal",69.014176245210734,{"$f":"VLOOKUP($Y43,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",783,true,7.0000000000000007E-2,54038.1,648457.19999999995,"2017-04-01","2022-03-31","No",73288.100000000006,93.599106002554279,60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,65,"Rode"]
[50,"KZN","KwaZulu-Natal",119.7,{"$f":"VLOOKUP($Y44,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",1527,true,0,182781.9,2193382.7999999998,"2016-04-01","2017-03-31","Yes",182781.9,119.7,12,"1 Year","Month to Month","July 2017","The Marine Building","8th  and 9th Floor,\"The Marine\", 22 Dorothy Nyembe Street, Durban","DURBAN","ETHEKWINI",177,65,"Rode"]
[51,"KZN","KwaZulu-Natal",120.09809322033898,{"$f":"VLOOKUP($Y45,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",472,true,0.08,56686.3,680235.6,"2013-04-01","2018-03-31","No",61265.78,129.80038135593219,60,"5 Years","5 Years","July 2017","","26 BEACONSFIELD STREET, DUNDEE","DUNDEE","MIDLANDS",201,77.5,"Rode"]
[52,"KZN","KwaZulu-Natal",121.57267955801105,{"$f":"VLOOKUP($Y46,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",362,true,0.08,44009.31,528111.72,"2013-03-01","2018-02-28","No",47459.31,131.10306629834253,60,"5 Years","5 Years","July 2017","","94/96 MURCHISON STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,77.5,"Rode"]
[53,"KZN","KwaZulu-Natal",145.28431506849316,{"$f":"VLOOKUP($Y47,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"MAIN CENTRE",292,true,0.08,42423.02,509076.24,"2016-10-01","2017-06-30","Yes",42423.02,145.28431506849313,9,"9 Months","Month to Month","July 2017","","63 Scott Street, Newcastle","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[54,"KZN","KwaZulu-Natal",88.437704918032793,{"$f":"VLOOKUP($Y48,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"MAIN CENTRE",305,true,0,26973.5,323682,"2016-07-01","2017-03-31","Yes",33373.5,109.42131147540984,9,"9 Months","Month to Month","July 2017","","58 Allen Street, Newcastle","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[55,"KZN","KwaZulu-Natal",144.6403964041599,{"$f":"VLOOKUP($Y49,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",510.59,true,0.08,73851.94,886223.28,"2012-12-01","2016-11-30","Yes",73851.94,144.6403964041599,48,"4 Years","Month to Month","July 2017","","251 Utrecht  Street, Vryheid","VRYHEID","NORTH COAST",201,77.5,"Rode"]
[56,"KZN","KwaZulu-Natal",133.34358974358975,{"$f":"VLOOKUP($Y50,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",561.6,true,0.08,74885.759999999995,898629.12,"2017-03-01","2021-02-28","No",83885.759999999995,149.36923076923077,48,"4 Years","> 3 Years and <= 4 Years","July 2017","","ERF 11637, Veldenvlei South ext 3 , 7 Aloe Loop Street, Richards Bay","RICHARDS BAY","NORTH COAST",433,100,"DDP"]
[57,"KZN","KwaZulu-Natal",-3.046875,{"$f":"VLOOKUP($Y51,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",64,true,0.08,-195,-2340,"2016-10-01","2021-09-30","No",7125,111.328125,60,"5 Years","5 Years","July 2017","","MNQOBOKAZI TRADITIONAL AUTHORITY, HLUHLUWE","HLUHLUWE","NORTH COAST",201,77.5,"Rode"]
[58,"KZN","KwaZulu-Natal",102.79393684210527,{"$f":"VLOOKUP($Y52,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",475,true,0.08,48827.12,585925.43999999994,"2013-09-01","2018-08-31","No",54427.12,114.58341052631579,60,"5 Years","5 Years","July 2017","","140 LANGALIBALELE STREET, PIETERMARITZBURG","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[59,"KZN","KwaZulu-Natal",124.26,{"$f":"VLOOKUP($Y53,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",395,true,0.09,49082.7,588992.4,"2016-02-01","2019-01-31","No",49082.7,124.25999999999999,36,"3 Years","> 2 Years and <= 3 Years","July 2017","Oasis Building ","39A Margaret Street, Ixopo","IXOPO","SOUTHERN",201,77.5,"Rode"]
[60,"KZN","KwaZulu-Natal",109.90033826638478,{"$f":"VLOOKUP($Y54,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",473,true,0.05,51982.86,623794.31999999995,"2014-08-01","2019-07-31","No",57632.86,121.84536997885836,60,"5 Years","5 Years","July 2017","","46 Bisset Street, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[61,"KZN","KwaZulu-Natal",135.22199037592722,{"$f":"VLOOKUP($Y55,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",9517.7999999999993,true,7.0000000000000007E-2,1287015.8600000001,15444190.32,"2014-04-01","2019-03-31","No",1348215.86,141.65204774212529,60,"5 Years","5 Years","July 2017","ex- Joshua Doore Centre","270 Jabu Ndlovu Street  Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[62,"KZN","KwaZulu-Natal",126.44681200857755,{"$f":"VLOOKUP($Y56,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",1399,true,7.0000000000000007E-2,176899.09,2122789.08,"2015-05-01","2019-04-30","No",188149.09,134.488270192995,48,"4 Years","> 3 Years and <= 4 Years","July 2017","","217 Burger Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[63,"KZN","KwaZulu-Natal",93.892307692307696,{"$f":"VLOOKUP($Y57,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",1040,true,0.08,97648,1171776,"2017-01-01","2021-12-31","No",117648,113.12307692307692,60,"5 Years","5 Years","July 2017","","181 Berg Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[64,"KZN","KwaZulu-Natal",110.1924023668639,{"$f":"VLOOKUP($Y58,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",422.5,true,7.0000000000000007E-2,46556.29,558675.48,"2015-05-01","2018-04-30","No",46556.29,110.1924023668639,36,"3 Years","> 2 Years and <= 3 Years","July 2017","FNB Centere","FNB Centre, Cnr Margaret & Commercial Road, IXOPO","IXOPO","SOUTHERN",201,77.5,"Rode"]
[66,"KZN","KwaZulu-Natal",95.007532846715335,{"$f":"VLOOKUP($Y59,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",685,true,0,65080.160000000003,780961.92,"2016-09-01","2017-08-31","No",68817.02,100.46280291970804,12,"1 Year","> 1 Year and <= 2 Years","July 2017","Cato House","Cato House, 18 Cato Street, Stanger Lower tugela district","STANGER","ETHEKWINI",177,65,"Rode"]
[67,"KZN","KwaZulu-Natal",111.22965197215777,{"$f":"VLOOKUP($Y60,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"MAIN CENTRE",862,true,0,95879.96,1150559.52,"2016-04-01","2017-03-31","Yes",99879.96,115.87002320185616,12,"1 Year","Month to Month","July 2017","","Phumelela Circuit Office, U Section Umlazi: 01 Schoeman Lane, Umlazi","UMLAZI","ETHEKWINI",177,65,"Rode"]
[68,"KZN","KwaZulu-Natal",142.49475875986059,{"$f":"VLOOKUP($Y61,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",5451,true,7.0000000000000007E-2,776738.93,9320867.1600000001,"2016-07-01","2021-06-30","No",831738.93,152.58465052283987,60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,65,"Rode"]
[69,"KZN","KwaZulu-Natal",143.53135662898254,{"$f":"VLOOKUP($Y62,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",6811,true,0.08,977592.07,11731104.84,"2015-11-01","2020-10-31","No",1034842.07,151.93687711055645,60,"5 Years","5 Years","July 2017","","45,47,49 & 53 Murchison Street, Ladysmith","LADYSMITH","MIDLANDS",201,77.5,"Rode"]
[70,"KZN","KwaZulu-Natal",58.394262820512822,{"$f":"VLOOKUP($Y63,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",312,true,0.08,18219.009999999998,218628.12,"2015-04-01","2016-09-30","Yes",18219.009999999998,58.394262820512814,18,"1 Year, 6 Months","Month to Month","July 2017","","122A Landrost Street, Vryheid ","VRYHEID","NORTH COAST",201,77.5,"Rode"]
[71,"KZN","KwaZulu-Natal",114,{"$f":"VLOOKUP($Y64,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",689,true,0,78546,942552,"2016-11-01","2017-04-30","Yes",78546,114,6,"6 Months","Month to Month","July 2017","Matash Building","653 New Republic Street, Pongola","PONGOLA","NORTH COAST",201,77.5,"Rode"]
[72,"KZN","KwaZulu-Natal",78.80816600397614,{"$f":"VLOOKUP($Y65,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",2012,true,0,158562.03,1902744.36,"2016-04-01","2017-03-31","Yes",158562.03,78.80816600397614,12,"1 Year","Month to Month","July 2017","","Rem of Erf 82,Empangeni, 8 Union Street, Empangeni","EMPANGENI","NORTH COAST",432,100,"DDP"]
[73,"KZN","KwaZulu-Natal",91.32437148217636,{"$f":"VLOOKUP($Y66,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",533,true,0.08,48675.89,584110.68000000005,"2016-07-01","2019-06-30","No",52175.89,97.890975609756097,36,"3 Years","> 2 Years and <= 3 Years","July 2017","Highpoint Centre","150 High Street, Highpoint Centre, Vryheid ","VRYHEID","NORTH COAST",201,77.5,"Rode"]
[74,"KZN","KwaZulu-Natal",137.04263206672846,{"$f":"VLOOKUP($Y67,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",863.2,true,7.0000000000000007E-2,118295.2,1419542.4,"2016-03-01","2021-02-28","No",129545.2,150.07553290083411,60,"5 Years","5 Years","July 2017","","LOT TPO 114585, BHAMBANANA: Ingwavuma Circuit Office, Bhambanani","BHAMBANANI","NORTH COAST",201,77.5,"Rode"]
[75,"KZN","KwaZulu-Natal",131.75264367816092,{"$f":"VLOOKUP($Y68,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",348,true,0.08,45849.919999999998,550199.04000000004,"2014-04-01","2019-03-31","No",47849.919999999998,137.49977011494252,60,"5 Years","5 Years","July 2017","","1 Aloe Loop Veld en Vlei, Richards Bay","RICHARDS BAY","NORTH COAST",433,100,"DDP"]
[76,"KZN","KwaZulu-Natal",149.39514920714197,{"$f":"VLOOKUP($Y69,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",1601.8,true,0.08,239301.15,2871613.8,"2015-06-01","2020-05-31","No",254501.15,158.88447371706829,60,"5 Years","5 Years","July 2017","","","MKUZE","NORTH COAST",201,77.5,"Rode"]
[77,"KZN","KwaZulu-Natal",136.74727272727273,{"$f":"VLOOKUP($Y70,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",572,true,0.08,78219.44,938633.28,"2017-08-01","2022-07-31","No",87319.44,152.65636363636364,60,"5 Years","5 Years","July 2017","DIBILIZA OFFICE BLOCK","LOT 14/1583HV, DIBILIZA OFFICE BLOCK, HOSPITAL LINK ROAD, MANGUZI","MANGUZI","NORTH COAST",201,77.5,"Rode"]
[78,"KZN","KwaZulu-Natal",129.33175762784703,{"$f":"VLOOKUP($Y71,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",4654,true,0.08,601910,7222920,"2014-11-01","2017-05-31","Yes",644410,138.46368715083798,30,"2 Years, 6 Months","Month to Month","July 2017","","","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[79,"KZN","KwaZulu-Natal",128.94942602040817,{"$f":"VLOOKUP($Y72,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",3136,true,0.08,404385.4,4852624.8,"2014-06-01","2017-05-31","Yes",429385.4,136.92136479591838,36,"3 Years","Month to Month","July 2017","","145 church Street, Pietermaritzburg- Davis Alexandra Building","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[80,"KZN","KwaZulu-Natal",52.707826086956523,{"$f":"VLOOKUP($Y73,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",23,true,0.1,1212.28,14547.36,"2011-01-01","2016-12-31","Yes",1212.28,52.707826086956523,60,"5 Years","Month to Month","July 2017","","38 Ikhwezi Street, Impendle","IMPENDLE","SOUTHERN",201,77.5,"Rode"]
[81,"KZN","KwaZulu-Natal",103.03925754060324,{"$f":"VLOOKUP($Y74,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",4310,true,0.08,444099.2,5329190.4000000004,"2013-11-01","2018-10-31","No",468949.2,108.80491879350349,60,"5 Years","5 Years","July 2017"," Absa Building","194-200 Langalibalele Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[83,"KZN","KwaZulu-Natal",126.63407854984894,{"$f":"VLOOKUP($Y75,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",662,true,0,83831.759999999995,1005981.12,"2017-03-01","2017-04-30","Yes",83831.759999999995,126.63407854984894,2,"6 Months","Month to Month","July 2017","Khamissa Building","Khamissa Building: Corner of Denis & Macarthur Street,  LOT 188 , Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[84,"KZN","KwaZulu-Natal",165.85784835290602,{"$f":"VLOOKUP($Y76,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",906.96100000000001,true,0,150426.6,1805119.2,"2017-04-01","2017-09-30","No",150426.6,165.85784835290602,6,"6 Months","<= 1 Year","July 2017","Irma Building","51 Aiken Street, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[85,"KZN","KwaZulu-Natal",183.32432575757576,{"$f":"VLOOKUP($Y77,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",1320,true,0,241988.11,2903857.32,"2017-04-01","2017-09-30","No",241988.11,183.32432575757574,6,"6 Months","<= 1 Year","July 2017"," Absa Building","46 Aiken Street, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[86,"KZN","KwaZulu-Natal",242.10867309458217,{"$f":"VLOOKUP($Y78,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",4356,true,0.08,1054625.3799999999,12655504.560000001,"2017-04-01","2027-03-31","No",1251625.3799999999,287.33365013774102,120,"10 Years",">=10 Years","July 2017","","ERF 1883 PORT SHEPSTONE","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[87,"KZN","KwaZulu-Natal",123.85411384217335,{"$f":"VLOOKUP($Y79,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",3865,true,0.1,478696.15,5744353.7999999998,"2017-02-01","2019-01-31","No",498502.89,128.97875549805951,24,"2 Years","> 1 Year and <= 2 Years","July 2017","","8 Main Street,  Kokstad","KOKSTAD","SOUTHERN",201,77.5,"Rode"]
[88,"KZN","KwaZulu-Natal",39.155579439252335,{"$f":"VLOOKUP($Y80,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",3210,true,7.0000000000000007E-2,125689.41,1508272.92,"2014-08-01","2019-07-31","No",125689.41,39.155579439252335,60,"5 Years","5 Years","July 2017","Erf 6143 ","19 Wigford Road, Edendale, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[89,"KZN","KwaZulu-Natal",135.07710242587601,{"$f":"VLOOKUP($Y81,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",2226,true,7.0000000000000007E-2,300681.63,3608179.56,"2014-01-01","2018-12-31","No",314181.63,141.1417924528302,60,"5 Years","5 Years","July 2017","Ptn 1 of Erf 2716","166 Jabu Ndlovu Street, Pietermaritzburg,  Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[90,"KZN","KwaZulu-Natal",124.10728794422005,{"$f":"VLOOKUP($Y82,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",859.09,true,7.0000000000000007E-2,106619.33,1279431.96,"2014-07-01","2019-06-30","No",118319.33,137.72634997497352,60,"5 Years","5 Years","July 2017","","169 Hoosen Haffajee Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[91,"KZN","KwaZulu-Natal",123.26195,{"$f":"VLOOKUP($Y83,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",400,true,0.08,49304.78,591657.36,"2015-02-01","2020-01-31","No",54304.78,135.76194999999998,60,"5 Years","5 Years","July 2017","","38 Margaret Street, Ixopo","IXOPO","SOUTHERN",201,77.5,"Rode"]
[92,"KZN","KwaZulu-Natal",127.84014785992218,{"$f":"VLOOKUP($Y84,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",1285,true,7.0000000000000007E-2,164274.59,1971295.08,"2014-08-01","2019-07-31","No",180474.59,140.44715175097275,60,"5 Years","5 Years","July 2017","","175 Jabu Ndlovu Street & 10 Carbineer Street,  Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[93,"KZN","KwaZulu-Natal",65,{"$f":"VLOOKUP($Y85,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",132,true,0.08,8580,102960,"2016-09-01","2021-08-31","No",9030,68.409090909090907,60,"5 Years","5 Years","July 2017","","16 Claughton Terrace Street, Mooi River","MOOI RIVER","SOUTHERN",205,87.5,"Rode"]
[95,"KZN","KwaZulu-Natal",79.021798866855519,{"$f":"VLOOKUP($Y86,BENCHMARK!$E$3:$G$608,3,FALSE)","v":107.5},"VTSD",706,true,0,55789.39,669472.68000000005,"2015-04-01","2016-03-31","Yes",57858.47,81.952507082152977,12,"1 Year","Month to Month","July 2017","","9 Walter Reid Road, Tongaat:  PHC Tongaat","TONGAAT","ETHEKWINI",197,107.5,"Rode"]
[98,"KZN","KwaZulu-Natal",56.971744186046514,{"$f":"VLOOKUP($Y87,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",344,true,0.1,19598.28,235179.36,"2015-04-01","2016-03-31","Yes",19598.28,56.971744186046507,12,"1 Year","Month to Month","July 2017","","15 Jackson Street, Stanger: Stanger PHC","STANGER","ETHEKWINI",177,65,"Rode"]
[99,"KZN","KwaZulu-Natal",103.76795168909884,{"$f":"VLOOKUP($Y88,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",2243.8000000000002,true,0.08,232834.53,2794014.36,"2015-01-01","2017-12-31","No",260334.53,116.02394598449058,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","1 King Shaka Road, kwaDukuza, Stanger: Ilembe District Manager ","STANGER","ETHEKWINI",177,65,"Rode"]
[104,"KZN","KwaZulu-Natal",43.110205361341905,{"$f":"VLOOKUP($Y89,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"MAIN CENTRE",6379,true,0,275000,3300000,"2016-09-01","2019-08-31","No",275000,43.110205361341905,36,"3 Years","> 2 Years and <= 3 Years","July 2017","St Aidens Mission Hospital","33 Centenary Road, Durban: St Aidens Mission Hospital ","DURBAN","ETHEKWINI",177,65,"Rode"]
[106,"KZN","KwaZulu-Natal",133.22432432432433,{"$f":"VLOOKUP($Y90,BENCHMARK!$E$3:$G$608,3,FALSE)","v":107.5},"VTSD",336.7,true,0.08,44856.63,538279.56000000006,"2016-03-01","2019-02-28","No",50606.63,150.30184140184139,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","1 Watson Street, Tongaat","TONGAAT","ETHEKWINI",197,107.5,"Rode"]
[107,"KZN","KwaZulu-Natal",59.77322097378277,{"$f":"VLOOKUP($Y91,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",427.2,true,4.9000000000000002E-2,25535.119999999999,306421.44,"2016-07-01","2019-06-30","No",26274.91,61.504939138576781,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","10 Hibiscus Road, Stanger","STANGER","ETHEKWINI",177,65,"Rode"]
[108,"KZN","KwaZulu-Natal",76.818161993769465,{"$f":"VLOOKUP($Y92,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",321,true,4.9000000000000002E-2,24658.63,295903.56,"2016-07-01","2019-06-30","No",25490.23,79.408816199376943,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","10 Hibiscus Road, Stanger","STANGER","ETHEKWINI",177,65,"Rode"]
[110,"KZN","KwaZulu-Natal",83.871748747913188,{"$f":"VLOOKUP($Y93,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",2396,true,0,200956.71,2411480.52,"2016-11-01","2017-07-31","Yes",200956.71,83.871748747913188,9,"9 Months","Month to Month","July 2017","","38 Voortrekker Street, Newcastle","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[111,"KZN","KwaZulu-Natal",116.65522723622932,{"$f":"VLOOKUP($Y94,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",2490.8000000000002,true,0.08,290564.84000000003,3486778.08,"2016-04-01","2019-03-31","No",314725.84000000003,126.35532359081419,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","Etna Building, 34 Wilson Street, Dundee","DUNDEE","MIDLANDS",201,77.5,"Rode"]
[112,"KZN","KwaZulu-Natal",32.752512254901958,{"$f":"VLOOKUP($Y95,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",2448,true,0,80178.149999999994,962137.8,"2016-07-01","2017-06-30","Yes",80178.149999999994,32.752512254901958,12,"1 Year","Month to Month","July 2017","","Police Station Road, East End, Section 2, Madadeni","MADADENI","MIDLANDS",177,65,"Rode"]
[113,"KZN","KwaZulu-Natal",107.371916,{"$f":"VLOOKUP($Y96,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",2500,true,0,268429.78999999998,3221157.48,"2016-12-01","2017-05-31","Yes",290704.78999999998,116.281916,6,"6 Months","Month to Month","July 2017","","32 Lylle Street, Ladysmith","LADYSMITH","MIDLANDS",201,77.5,"Rode"]
[114,"KZN","KwaZulu-Natal",182.92091089108911,{"$f":"VLOOKUP($Y97,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",505,true,0,92375.06,1108500.72,"2016-04-01","2017-03-31","Yes",92375.06,182.92091089108911,12,"1 Year","Month to Month","July 2017","","5B Faraday Street, Newcastle","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[118,"KZN","KwaZulu-Natal",154.32543689320389,{"$f":"VLOOKUP($Y98,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",412,true,0.08,63582.080000000002,762984.95999999996,"2014-07-01","2019-06-30","No",63582.080000000002,154.32543689320389,60,"5 Years","5 Years","July 2017","","107 DOLLAR DRIVE, RICHARDS BAY","RICHARDS BAY","NORTH COAST",433,100,"DDP"]
[121,"KZN","KwaZulu-Natal",137.0322033898305,{"$f":"VLOOKUP($Y99,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",230.1,true,0.08,31531.11,378373.32,"2017-06-01","2020-05-31","No",41281.11,179.40508474576271,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","LOT ERF 199, HIBISCUS LANE, MTUBATUBA","MTUBATUBA","NORTH COAST",201,77.5,"Rode"]
[122,"KZN","KwaZulu-Natal",92.299575000000004,{"$f":"VLOOKUP($Y100,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",2400,true,7.0000000000000007E-2,221518.98,2658227.7599999998,"2013-07-01","2018-06-30","No",236518.98,98.549575000000004,60,"5 Years","5 Years","July 2017","","2 Lood Street , Empangeni : EMRS District Office - Empangeni ","EMPANGENI","NORTH COAST",432,100,"DDP"]
[125,"KZN","KwaZulu-Natal",134.42310000000001,{"$f":"VLOOKUP($Y101,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",1600,true,0.08,215076.96,2580923.52,"2013-07-01","2018-06-30","No",215076.96,134.42310000000001,60,"5 Years","5 Years","July 2017","","ERF 101 &108 Shelly Beach: Gamalakhe Nursing College","SHELLY BEACH","SOUTHERN",427,110,"DDP"]
[126,"KZN","KwaZulu-Natal",109.01428571428572,{"$f":"VLOOKUP($Y102,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",3234,true,0.08,352552.2,4230626.4000000004,"2015-02-01","2017-09-30","No",369052.2,114.11632653061226,32,"2 Years, 8 Months","> 2 Years and <= 3 Years","July 2017","","191 Peter Kerchoff Street, PMB: Head Office: Medical Chambers: ","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[128,"KZN","KwaZulu-Natal",54.945250000000001,{"$f":"VLOOKUP($Y103,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",160,true,0.08,8791.24,105494.88,"2013-07-01","2016-06-30","Yes",8791.24,54.945250000000001,36,"3 Years","Month to Month","July 2017","","15 Watson Street, Creighton: EMRS Creighton","CREIGHTON","SOUTHERN",201,77.5,"Rode"]
[130,"KZN","KwaZulu-Natal",118.71283851554664,{"$f":"VLOOKUP($Y104,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",1994,true,0.08,236713.4,2840560.8,"2014-07-01","2019-06-30","No",254213.4,127.48916750250751,60,"5 Years","5 Years","July 2017","","11/13 Main Road, Ixopo","IXOPO","SOUTHERN",201,77.5,"Rode"]
[131,"KZN","KwaZulu-Natal",107.56073816155988,{"$f":"VLOOKUP($Y105,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",718,true,0,77228.61,926743.32,"2015-10-01","2016-09-30","Yes",81564.009999999995,113.59889972144846,12,"1 Year","Month to Month","July 2017","","Laxley House, 1 Nelson Mandela Drive, Port Shepstone: Ugu Primary Health Care","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[132,"KZN","KwaZulu-Natal",162.19809352517984,{"$f":"VLOOKUP($Y106,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",1112,true,0.08,180364.28,2164371.36,"2016-10-01","2018-09-30","No",197378.63,177.49876798561152,24,"2 Years","> 1 Year and <= 2 Years","July 2017","","41 Bisset Street, Lot 442 Port Shepstone: Ugu District Office","PORT SHEPSTONE","SOUTHERN",427,110,"DDP"]
[134,"KZN","KwaZulu-Natal",136.41784313725489,{"$f":"VLOOKUP($Y107,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",204,true,7.0000000000000007E-2,27829.24,333950.88,"2015-08-01","2018-07-31","No",41229.24,202.10411764705881,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","3 Hawthorne Street, Kokstad, Erf 1755 Kokstad","KOKSTAD","SOUTHERN",201,77.5,"Rode"]
[135,"KZN","KwaZulu-Natal",112.53291011569267,{"$f":"VLOOKUP($Y108,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",13484,true,0,1517393.76,18208725.120000001,"2016-09-01","2017-08-31","No",1595233.76,118.30567784040345,12,"1 Year","> 1 Year and <= 2 Years","July 2017","Head Office: Capital/Trizon Towers","121 Commercial Road,Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[140,"KZN","KwaZulu-Natal",108.36738411930673,{"$f":"VLOOKUP($Y109,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",2481,true,0.08,268859.48,3226313.76,"2013-11-01","2016-10-31","Yes",303859.48,122.47459895203546,36,"3 Years","Month to Month","July 2017","","171 Hoosen Haffejee Street & 81 Peter Kerchoff Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[142,"KZN","KwaZulu-Natal",127.41404432132964,{"$f":"VLOOKUP($Y110,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",361,true,0.08,45996.47,551957.64,"2014-10-01","2017-09-30","No",59292.47,164.24506925207757,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","5 Hawkins Street, Harding","HARDING","SOUTHERN",201,77.5,"Rode"]
[143,"KZN","KwaZulu-Natal",106.55581081081081,{"$f":"VLOOKUP($Y111,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",222,true,0.08,23655.39,283864.68,"2017-03-01","2019-02-28","No",23655.39,106.55581081081081,24,"2 Years","> 1 Year and <= 2 Years","July 2017","","Corner of Claughton Terrace & Lawrence Street, Mooi River","MOOI RIVER","SOUTHERN",205,87.5,"Rode"]
[154,"KZN","KwaZulu-Natal",81.786545454545461,{"$f":"VLOOKUP($Y112,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",3300,true,0,269895.59999999998,3238747.2,"2015-12-01","2016-11-30","Yes",336726.6,102.03836363636363,12,"1 Year","Month to Month","July 2017","","7 , 8 & 9 floor: 320  ex -West Street: Durban: 320 Dr Pixley kaSeme Street, Durban","DURBAN","ETHEKWINI",177,65,"Rode"]
[155,"KZN","KwaZulu-Natal",98.28847405112316,{"$f":"VLOOKUP($Y113,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",645.5,true,0.08,63445.21,761342.52,"2015-04-01","2018-03-31","No",73645.210000000006,114.09017815646786,36,"3 Years","> 2 Years and <= 3 Years","July 2017","Rental Housing Tribunal","Eagle Building, 9th floor of 353/363 West Street, Durban: Rental Housing Tribunal","DURBAN","ETHEKWINI",177,65,"Rode"]
[156,"KZN","KwaZulu-Natal",110.09707643126998,{"$f":"VLOOKUP($Y114,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",6882,true,0,757688.08,9092256.9600000009,"2017-01-01","2017-06-30","Yes",789988.08,114.79047951176983,6,"6 Months","Month to Month","July 2017","","Tolaram House: 2 Samora Machel and Margaret Mncadi Avenue, Durban","DURBAN","ETHEKWINI",177,65,"Rode"]
[157,"KZN","KwaZulu-Natal",119.84085561497326,{"$f":"VLOOKUP($Y115,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",374,true,0.08,44820.480000000003,537845.76000000001,"2014-06-01","2019-05-31","No",49070.48,131.20449197860964,60,"5 Years","5 Years","July 2017","","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,65,"Rode"]
[159,"KZN","KwaZulu-Natal",103.78894308943089,{"$f":"VLOOKUP($Y116,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",246,true,0.08,25532.080000000002,306384.96000000002,"2012-06-01","2017-05-31","Yes",29782.080000000002,121.06536585365855,60,"5 Years","Month to Month","July 2017","","75 HARDING STREET, NEWCASTLE","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[160,"KZN","KwaZulu-Natal",95.549252077562329,{"$f":"VLOOKUP($Y117,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",361,true,0.08,34493.279999999999,413919.36,"2013-07-01","2018-06-30","No",34493.279999999999,95.549252077562329,60,"5 Years","5 Years","July 2017","","22/28 MURCHISON STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,77.5,"Rode"]
[161,"KZN","KwaZulu-Natal",109.22370572207085,{"$f":"VLOOKUP($Y118,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",2569,true,0,280595.7,3367148.4,"2015-04-01","2017-03-31","Yes",297545.7,115.8216037368626,24,"2 Years","Month to Month","July 2017","","199 Pietermaritz Street,  Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[162,"KZN","KwaZulu-Natal",119.40767419962336,{"$f":"VLOOKUP($Y119,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",2124,true,0,253621.9,3043462.8,"2016-01-01","2016-12-31","Yes",272534,128.31167608286253,12,"1 Year","Month to Month","July 2017","","201 - 203 Church Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[164,"KZN","KwaZulu-Natal",78.311146953405014,{"$f":"VLOOKUP($Y120,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",837,true,0.08,65546.429999999993,786557.16,"2015-10-01","2020-09-30","No",75546.429999999993,90.258578255675019,60,"5 Years","5 Years","July 2017","","Lot 1254 Frere Road, Shelly Beach","SHELLY BEACH","SOUTHERN",427,110,"DDP"]
[165,"KZN","KwaZulu-Natal",110.48913151364765,{"$f":"VLOOKUP($Y121,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",403,true,0.08,44527.12,534325.43999999994,"2016-06-01","2021-05-31","No",55527.12,137.78441687344915,60,"5 Years","5 Years","July 2017","","38 Margaret Street, Ixopo","IXOPO","SOUTHERN",201,77.5,"Rode"]
[166,"KZN","KwaZulu-Natal",164.88099657534246,{"$f":"VLOOKUP($Y122,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",2920,true,7.0000000000000007E-2,481452.51,5777430.1200000001,"2014-04-01","2019-03-31","No",512952.51,175.66866780821917,60,"5 Years","5 Years","July 2017","Invesco Building ","1st floor, Invesco Building , ptn 38 of Erf 1556, 16 Chatterton Road, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[169,"KZN","KwaZulu-Natal",136.42681643132221,{"$f":"VLOOKUP($Y123,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",779,true,0.08,106276.49,1275317.8799999999,"2014-04-01","2019-03-31","No",106276.49,136.42681643132221,60,"5 Years","5 Years","July 2017","","14th Floor 'The Marine', 22 Dorothy Nyembe Street, Durban","DURBAN","ETHEKWINI",177,65,"Rode"]
[171,"KZN","KwaZulu-Natal",59.910158730158727,{"$f":"VLOOKUP($Y124,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",252,true,0.08,15097.36,181168.32,"2015-09-01","2018-07-31","No",15097.36,59.910158730158734,59,"2 Years, 11 Months","> 2 Years and <= 3 Years","July 2017","Delta Towers","Delta Towers, 303 Dr Pixley KaSeme Street, Durban","DURBAN","ETHEKWINI",177,65,"Rode"]
[172,"KZN","KwaZulu-Natal",79.402611764705881,{"$f":"VLOOKUP($Y125,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"VTSD",850,true,0.1,67492.22,809906.64,"2013-11-01","2018-10-31","No",70492.22,82.932023529411765,60,"5 Years","5 Years","July 2017","15 MAIN STREET, DANNHAUSER","15 MAIN STREET, DANNHAUSER","DANNHAUSER","MIDLANDS",177,65,"Rode"]
[173,"KZN","KwaZulu-Natal",88.656049999999993,{"$f":"VLOOKUP($Y126,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",1800,true,7.0000000000000007E-2,159580.89000000001,1914970.68,"2012-12-01","2017-11-30","No",169080.89,93.933827777777779,60,"5 Years","5 Years","July 2017","","12 MURCHISON STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,77.5,"Rode"]
[174,"KZN","KwaZulu-Natal",149.10334572490706,{"$f":"VLOOKUP($Y127,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",538,true,0.1,80217.600000000006,962611.19999999995,"2014-10-01","2019-09-30","No",90217.600000000006,167.6907063197026,60,"5 Years","5 Years","July 2017","","96 SHERRET STREET, BERGVILLE","BERGVILLE","MIDLANDS",201,77.5,"Rode"]
[175,"KZN","KwaZulu-Natal",126.29904847396769,{"$f":"VLOOKUP($Y128,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"CBD",3342,true,0.08,422091.42,5065097.04,"2016-08-01","2019-07-31","No",512091.42,153.22903052064632,36,"3 Years","> 2 Years and <= 3 Years","July 2017","Liberty Towers","Liberty Towers: 8th floor & 9th floor, Corner of Pixley kaSeme Street & Aliwal Street, Durban","DURBAN","ETHEKWINI",177,65,"Rode"]
[177,"KZN","KwaZulu-Natal",107.0658875,{"$f":"VLOOKUP($Y129,BENCHMARK!$E$3:$G$608,3,FALSE)","v":65},"MAIN CENTRE",1600,true,0.08,171305.42,2055665.04,"2013-11-18","2018-11-17","No",195305.42,122.0658875,60,"5 Years","5 Years","July 2017","","Eagle Building, 5th floor of 353/363 West Street, Durban","DURBAN","ETHEKWINI",177,65,"Rode"]
[179,"KZN","KwaZulu-Natal",125.4,{"$f":"VLOOKUP($Y130,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",744.05,true,7.0000000000000007E-2,93303.87,1119646.44,"2016-01-01","2020-12-31","No",93303.87,125.4,60,"5 Years","5 Years","July 2017","","KLEPERSOL STRAAT, LOT 65530 COUNTRY LODGEKIEPERSOL","PONGOLA","NORTH COAST",201,77.5,"Rode"]
[180,"KZN","KwaZulu-Natal",101.29157473902421,{"$f":"VLOOKUP($Y131,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",1350.7,true,0.1,136814.53,1641774.36,"2014-12-01","2019-11-30","No",149339.53,110.56454431035759,60,"5 Years","5 Years","July 2017","","10 Bronze Street, Kuleka, Empangeni","EMPANGENI","NORTH COAST",432,100,"DDP"]
[181,"KZN","KwaZulu-Natal",94.499564068692209,{"$f":"VLOOKUP($Y132,BENCHMARK!$E$3:$G$608,3,FALSE)","v":107.5},"VTSD",757,true,0.05,71536.17,858434.04,"2014-09-01","2019-08-31","No",72231.17,95.417661822985465,60,"5 Years","5 Years","July 2017","","18 Market Street, Howick","HOWICK","SOUTHERN",197,107.5,"Rode"]
[184,"KZN","KwaZulu-Natal",136.71489199005927,{"$f":"VLOOKUP($Y133,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",2615.5,true,7.0000000000000007E-2,357577.8,4290933.5999999996,"2014-07-01","2019-06-30","No",384127.8,146.86591473905563,60,"5 Years","5 Years","July 2017","","205 /208 Hoosen Haffajee Street - Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[185,"KZN","KwaZulu-Natal",98.927798098024866,{"$f":"VLOOKUP($Y134,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",2734,true,7.0000000000000007E-2,270468.59999999998,3245623.2,"2016-07-01","2019-06-30","No",310068.59999999998,113.41207022677395,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","205/208 Hoosen Haffajee Street - Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[186,"KZN","KwaZulu-Natal",134.46551959798995,{"$f":"VLOOKUP($Y135,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"MAIN CENTRE",4975,true,7.4999999999999997E-2,668965.96,8027591.5199999996,"2016-07-01","2019-06-30","No",844065.96,169.66149949748743,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","174 Mayors Walk , Pietermaritzburg ","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[304,"LP","Limpopo",92.527027972027966,{"$f":"VLOOKUP($Y136,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",572,true,5.5E-2,52925.46,635105.52,"2015-01-10","2018-09-30","No",59034.42,103.20702797202797,36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","15A Hans v Rensburg Str, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[305,"LP","Limpopo",66.292381712671556,{"$f":"VLOOKUP($Y137,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",651.38,true,5.5E-2,43181.531600000002,518178.37920000002,"2015-01-11","2018-10-31","No",50138.27,76.972381712671563,36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","76-78 Schoeman Street Mokopane","Mokopane","Waterberg",173,96.67,"Rode"]
[306,"LP","Limpopo",66.319999999999993,{"$f":"VLOOKUP($Y138,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",179,true,0,11871.28,142455.35999999999,"2015-01-07","2015-12-31","Yes",13783,77,6,"6 Months","Month to Month","31 March 2017","","20 Peace Street Tzaneen","Tzaneen","Mopani",173,96.67,"Rode"]
[307,"LP","Limpopo",82.961017964071857,{"$f":"VLOOKUP($Y139,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",567.79999999999995,true,0,47105.266000000003,565263.19200000004,"2015-01-02","2015-07-31","Yes",53169.37,93.641017964071864,6,"6 Months","Month to Month","31 March 2017","","10 van der Bijl Street- Thabazimbi","Thabazimbi","Waterberg",173,96.67,"Rode"]
[308,"LP","Limpopo",83.342084078992812,{"$f":"VLOOKUP($Y140,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",1592.55,true,5.5E-2,132726.43599999999,1592717.2320000001,"2015-01-09","2018-08-31","No",149734.87,94.022084078992819,36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","NTK Building,84 Rivier Str,Modimolle","Modimolle","Waterberg",173,96.67,"Rode"]
[309,"LP","Limpopo",76.284507658643321,{"$f":"VLOOKUP($Y141,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",457,true,0,34862.019999999997,418344.24,"2015-01-08","2018-07-31","No",39742.78,86.964507658643328,6,"6 Months","<= 1 Year","31 March 2017","","27 Rissik Street  -  Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[311,"LP","Limpopo",88.665711252653921,{"$f":"VLOOKUP($Y142,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",471,true,5.5E-2,41761.550000000003,501138.6,"2016-01-01","2018-12-31","No",46791.83,99.345711252653928,36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","89 Van Rhyneveld Str, Modimolle","Modimolle","Waterberg",173,96.67,"Rode"]
[313,"LP","Limpopo",194.83163145539905,{"$f":"VLOOKUP($Y143,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",7668,true,0.1,1493968.95,17927627.399999999,"2006-07-01","2016-06-30","Yes",1575863.19,205.51163145539905,120,"10 Years","Month to Month","31 March 2017","","Temo Towers, 67 Biccard Street, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[314,"LP","Limpopo",90.500006560603566,{"$f":"VLOOKUP($Y144,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",609.70000000000005,true,0,55177.853999999999,662134.24800000002,"2015-01-05","2015-10-31","Yes",61689.45,101.18000656060357,6,"6 Months","Month to Month","31 March 2017","","73 Agatha Str. Central Mall,Tzaneen","Tzaneen","Mopani",173,96.67,"Rode"]
[315,"LP","Limpopo",108.8133267846847,{"$f":"VLOOKUP($Y145,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",468.29,true,5.5E-2,50956.192799999997,611474.31359999999,"2015-01-06","2018-05-31","No",55957.53,119.4933267846847,36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","Stand 126,Marble Hall","Marble Hall","Sekhukhune",173,96.67,"Rode"]
[316,"LP","Limpopo",94.404717607973424,{"$f":"VLOOKUP($Y146,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",602,true,0,56831.64,681979.68,"2014-01-12","2015-05-31","Yes",63261,105.08471760797342,6,"6 Months","Month to Month","31 March 2017","","FCM Total Bui, van Riebeeck Str, Groblersdal","Groblersdal","Sekhukhune",173,96.67,"Rode"]
[317,"LP","Limpopo",95.1,{"$f":"VLOOKUP($Y147,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",560,true,0,53256,639072,"2015-03-05","2015-08-04","Yes",59236.800000000003,105.78,6,"6 Months","Month to Month","31 March 2017","","2 Hans v der Merwe Str,Musina","Musina","Vhembe",173,96.67,"Rode"]
[320,"LP","Limpopo",90.5,{"$f":"VLOOKUP($Y148,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",93,true,0,8416.5,100998,"2015-01-04","2015-09-30","Yes",9409.74,101.18,6,"6 Months","Month to Month","31 March 2017","","15 Green Door Centre,Springbok Str,Hoedspruit","Hoedspruit","Mopani",173,96.67,"Rode"]
[323,"LP","Limpopo",160.029166,{"$f":"VLOOKUP($Y149,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",5000,true,0.08,800145.83,9601749.9600000009,"2007-08-01","2015-07-31","Yes",853545.83,170.70916600000001,96,"8 Years","Month to Month","31 March 2017","","56-58 President Kruger Str. - Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[324,"LP","Limpopo",98.916055555555559,{"$f":"VLOOKUP($Y150,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",180,true,0,17804.89,213658.68,"2013-09-15","2014-03-14","Yes",19727.29,109.59605555555555,6,"6 Months","Month to Month","31 March 2017","","Lefa Building, Jane Furse","Jane Furse","Sekhukhune",173,96.67,"Rode"]
[325,"LP","Limpopo",85.366304347826087,{"$f":"VLOOKUP($Y151,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",230,true,5.5E-2,19634.25,235611,"2015-01-10","2018-09-30","No",22090.65,96.04630434782608,36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","Decimaal Building, Modimolle","Modimolle","Waterberg",173,96.67,"Rode"]
[327,"LP","Limpopo",146.80972875226041,{"$f":"VLOOKUP($Y152,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",1659,true,0,243557.34,2922688.08,"2015-01-04","2015-09-30","Yes",261275.46,157.48972875226039,6,"6 Months","Month to Month","31 March 2017","","27 Hans van Rensburg Street, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[328,"LP","Limpopo",66.000030939796318,{"$f":"VLOOKUP($Y153,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",155.13999999999999,true,0,10239.2448,122870.9376,"2015-01-04","2015-09-30","Yes",11896.14,76.680030939796325,6,"6 Months","Month to Month","31 March 2017","","20 Peace Street, Tzaneen","Tzaneen","Mopani",173,96.67,"Rode"]
[329,"LP","Limpopo",120.61767898383371,{"$f":"VLOOKUP($Y154,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",1732,true,0.08,208909.82,2506917.84,"2011-01-11","2016-10-31","Yes",227407.58,131.29767898383372,60,"5 Years","Month to Month","31 March 2017","","Gani House 90 Bok Street Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[330,"LP","Limpopo",92.003156443005338,{"$f":"VLOOKUP($Y155,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",1000.62,true,0,92060.198399999994,1104722.3807999999,"2014-04-10","2015-03-04","Yes",102746.82,102.68315644300533,6,"6 Months","Month to Month","31 March 2017","","NTK Building,84 Rivier Str,Modimolle","Modimolle","Waterberg",173,96.67,"Rode"]
[331,"LP","Limpopo",48.866843508224434,{"$f":"VLOOKUP($Y156,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",153.81,true,0,7516.2092000000002,90194.510399999999,"2013-01-02","2013-07-01","Yes",9158.9,59.546843508224434,6,"6 Months","Month to Month","31 March 2017","","Erf 134 Republic Street, Molemole (Dendron)","Dendron","Capricorn",173,96.67,"Rode"]
[332,"LP","Limpopo",183.94182680618789,{"$f":"VLOOKUP($Y157,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",12585.9,true,0.1,2315073.4380000001,27780881.256000001,"2009-12-10","2019-11-09","No",2449490.85,194.62182680618787,119,"9 Years, 11 Months",">=10 Years","31 March 2017","","ERF 16934, 20 Hans Van Rensburg, Polokwane,Evridik","Polokwane","Capricorn",173,96.67,"Rode"]
[334,"LP","Limpopo",92.15,{"$f":"VLOOKUP($Y158,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",280,true,0,25802,309624,"2014-01-12","2015-05-31","Yes",28792.400000000001,102.83,6,"6 Months","Month to Month","31 March 2017","","05 Hendrick Str, Lephalale Ext 2","Lephalale","Waterberg",173,96.67,"Rode"]
[187,"KZN","KwaZulu-Natal",129.63220799999999,{"$f":"VLOOKUP($Y159,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",625,true,0,81020.13,972241.56,"2016-09-01","2017-08-31","No",86020.13,137.63220800000002,12,"1 Year","> 1 Year and <= 2 Years","July 2017","","Corner of Claughton Terrace & Lawrence Street, Mooi River","MOOI RIVER","SOUTHERN",205,87.5,"Rode"]
[188,"KZN","KwaZulu-Natal",85.185194444444448,{"$f":"VLOOKUP($Y160,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",720,true,0.08,61333.34,736000.08,"2012-09-01","2017-08-30","No",72583.34,100.81019444444443,60,"5 Years","5 Years","July 2017","","Portion 2 , rem of  Erf 328 Umzinto","UMZINTO","SOUTHERN",427,110,"DDP"]
[190,"KZN","KwaZulu-Natal",51.25,{"$f":"VLOOKUP($Y161,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",250,true,0.1,12812.5,153750,"2015-04-01","2018-03-31","No",12812.5,51.25,36,"3 Years","> 2 Years and <= 3 Years","July 2017","","Erf 165 Impendle, IKHWEZI STREET, IMPENDLE","IMPENDLE","SOUTHERN",201,77.5,"Rode"]
[191,"KZN","KwaZulu-Natal",116.29614900314796,{"$f":"VLOOKUP($Y162,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",953,true,7.0000000000000007E-2,110830.23,1329962.76,"2015-11-01","2020-10-31","No",112630.23,118.18492130115425,60,"5 Years","5 Years","July 2017","","6 Musgrave Road, Harding ","HARDING","SOUTHERN",201,77.5,"Rode"]
[192,"KZN","KwaZulu-Natal",71.835888888888888,{"$f":"VLOOKUP($Y163,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",450,true,0.08,32326.15,387913.8,"2013-08-01","2018-07-31","No",36276.15,80.613666666666674,60,"5 Years","5 Years","July 2017","","24/26 LYELL STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,77.5,"Rode"]
[193,"KZN","KwaZulu-Natal",75.313311111111105,{"$f":"VLOOKUP($Y164,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",450,true,0.08,33890.99,406691.88,"2013-04-01","2018-03-31","No",38690.99,85.979977777777776,60,"5 Years","5 Years","July 2017","","37A VOORTRREKKER STREET, NEWCASTLE","NEWCASTLE","MIDLANDS",201,77.5,"Rode"]
[194,"KZN","KwaZulu-Natal",126.77553086419753,{"$f":"VLOOKUP($Y165,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.5},"VTSD",405,true,0.08,51344.09,616129.07999999996,"2015-04-01","2020-03-31","No",55169.09,136.21997530864198,60,"5 Years","5 Years","July 2017","","85 KARRELLANDMAN STREET, DUNDEE","DUNDEE","MIDLANDS",201,77.5,"Rode"]
[195,"KZN","KwaZulu-Natal",213.76384946236558,{"$f":"VLOOKUP($Y166,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"VTSD",465,true,0.08,99400.19,1192802.28,"2015-07-01","2020-06-30","No",110205.19,237.00040860215054,60,"5 Years","5 Years","July 2017","","Vlei & W, Weide South ext.3,  7 Aloe Loop, Richards Bay","RICHARDS BAY","NORTH COAST",433,100,"DDP"]
[196,"KZN","KwaZulu-Natal",125.54980891719745,{"$f":"VLOOKUP($Y167,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",2198,true,0.08,275958.48,3311501.76,"2016-04-01","2018-03-31","No",299058.48,136.05936305732484,24,"2 Years","> 1 Year and <= 2 Years","July 2017","","135 Pietermaritz Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[198,"KZN","KwaZulu-Natal",106.6759812458138,{"$f":"VLOOKUP($Y168,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",1493,true,0.08,159267.24,1911206.88,"2015-06-01","2017-12-31","No",174267.24,116.72286671131948,31,"2 Years, 7 Months","> 2 Years and <= 3 Years","July 2017","Justice Park Building","291 Pietermaritz Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[199,"KZN","KwaZulu-Natal",128.51814068794545,{"$f":"VLOOKUP($Y169,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",3227,true,7.0000000000000007E-2,414728.04,4976736.4800000004,"2014-08-01","2019-07-31","No",434978.04,134.79331887201735,60,"5 Years","5 Years","July 2017","Ptn 13 of Erf 2621, Pietermaritzburg","212 Langalibalele Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[201,"KZN","KwaZulu-Natal",88.282284806431022,{"$f":"VLOOKUP($Y170,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"CBD",7364.3,true,0.1,650137.23,7801646.7599999998,"2012-03-01","2017-02-28","Yes",703284.03,95.49910106866912,60,"5 Years","Month to Month","July 2017","Treasury House","Treasury House: 145 Commercial Road, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,110,"DDP"]
[203,"EC","Eastern Cape",199.5762718600954,{"$f":"VLOOKUP($Y171,BENCHMARK!$E$3:$G$608,3,FALSE)","v":75},"MAIN CENTRE",1258,true,0.08,251066.95,3012803.4,"2014-02-01","2017-01-31","Yes",268678.95,213.5763,36,"3 Years","Month to Month","28 July 2017","","ERF 5988","East London","Amathole",240,75,"Rode"]
[204,"EC","Eastern Cape",87.853333333333339,{"$f":"VLOOKUP($Y172,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",120,true,7.0000000000000007E-2,10542.4,126508.8,"2015-11-01","2018-10-31","No",12222.4,101.8533,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[205,"EC","Eastern Cape",74.49288702928871,{"$f":"VLOOKUP($Y173,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",1434,true,7.0000000000000007E-2,106822.8,1281873.6000000001,"2016-04-01","2021-03-31","No",126898.8,88.492900000000006,60,"5 Years","5 Years","28 July 2017","","ERF 295","Bhisho","Amathole",423,95,"DDP"]
[206,"EC","Eastern Cape",102.81770491803279,{"$f":"VLOOKUP($Y174,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",366,true,7.0000000000000007E-2,37631.279999999999,451575.36,"2015-04-01","2020-03-31","No",42755.28,116.8177,60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,95,"DDP"]
[207,"EC","Eastern Cape",87.804526315789474,{"$f":"VLOOKUP($Y175,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",95,true,7.0000000000000007E-2,8341.43,100097.16,"2015-04-01","2020-02-28","No",9671.43,101.8045,60,"5 Years","5 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[208,"EC","Eastern Cape",135.32195121951219,{"$f":"VLOOKUP($Y176,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",246,true,0.08,33289.199999999997,399470.4,"2012-06-01","2014-05-31","Yes",36733.199999999997,149.322,24,"Month to Month","Month to Month","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[209,"EC","Eastern Cape",83.583987603305786,{"$f":"VLOOKUP($Y177,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",193.6,true,7.0000000000000007E-2,16181.86,194182.32,"2016-01-01","2017-12-31","No",18892.259999999998,97.584000000000003,24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,95,"DDP"]
[210,"EC","Eastern Cape",256.47151707704529,{"$f":"VLOOKUP($Y178,BENCHMARK!$E$3:$G$608,3,FALSE)","v":75},"CBD",1259,true,7.0000000000000007E-2,322897.64,3874771.68,"2015-09-01","2020-08-31","No",340523.64,270.47149999999999,60,"5 Years","5 Years","28 July 2017","","ERF 5987","East London","Amathole",240,75,"Rode"]
[211,"EC","Eastern Cape",136.74897973950797,{"$f":"VLOOKUP($Y179,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",1382,true,7.0000000000000007E-2,188987.09,2267845.08,"2015-04-01","2018-03-31","No",208335.09,150.749,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 4686","Queenstown","Chris Hani",430,110,"DDP"]
[212,"EC","Eastern Cape",81,{"$f":"VLOOKUP($Y180,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1031,true,0,83511,1002132,"2015-09-01","2016-08-31","Yes",97945,95,12,"Month to Month","Month to Month","28 July 2017","","ERF 47","Tsomo","Chris Hani",434,95,"DDP"]
[213,"EC","Eastern Cape",44.926062322946173,{"$f":"VLOOKUP($Y181,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",353,true,7.0000000000000007E-2,15858.9,190306.8,"2015-04-01","2017-03-31","Yes",20800.900000000001,58.926099999999998,24,"2 Years","Month to Month","28 July 2017","","ERF 6095","Cradock","Chris Hani",434,95,"DDP"]
[214,"EC","Eastern Cape",87.185729411764711,{"$f":"VLOOKUP($Y182,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1700,true,0.06,148215.74,1778588.88,"2016-03-01","2019-02-28","No",172015.74,101.1857,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 2744","Cradock","Chris Hani",434,95,"DDP"]
[215,"EC","Eastern Cape",23.157217453505009,{"$f":"VLOOKUP($Y183,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1398,true,0,32373.79,388485.48,"2008-05-01","2018-03-31","No",51945.79,37.157200000000003,119,"9 Years, 11 Months",">=10 Years","28 July 2017","","ERF 59","Lady Frere","Chris Hani",434,95,"DDP"]
[216,"EC","Eastern Cape",109.38011261261261,{"$f":"VLOOKUP($Y184,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",888,true,0.08,97129.54,1165554.48,"2012-09-01","2015-08-31","Yes",109561.54,123.3801,36,"Month to Month","Month to Month","28 July 2017","","ERF 206","Engcobo","Chris Hani",434,95,"DDP"]
[217,"EC","Eastern Cape",70.986996268656711,{"$f":"VLOOKUP($Y185,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",2144,true,7.0000000000000007E-2,152196.12,1826353.44,"2017-03-01","2019-02-28","No",182212.12,84.986999999999995,24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 309","Mount Fletcher","Joe Gqabi",434,95,"DDP"]
[218,"EC","Eastern Cape",70.36,{"$f":"VLOOKUP($Y186,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",1044,true,0,73455.839999999997,881470.08,"2015-08-01","2016-07-31","Yes",88071.84,84.36,12,"Month to Month","Month to Month","28 July 2017","","ERF 1217","King William's Town ","Amathole",424,95,"DDP"]
[219,"EC","Eastern Cape",84.325000000000003,{"$f":"VLOOKUP($Y187,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1360,true,7.0000000000000007E-2,114682,1376184,"2017-03-01","2020-02-28","No",133722,98.325000000000003,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 124","Idutywa","Amathole",434,95,"DDP"]
[220,"EC","Eastern Cape",77.570418604651167,{"$f":"VLOOKUP($Y188,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",215,true,7.0000000000000007E-2,16677.64,200131.68,"2016-03-01","2019-02-28","No",19687.64,91.570400000000006,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 8534","Queenstown","Chris Hani",430,110,"DDP"]
[221,"EC","Eastern Cape",122.44647153815099,{"$f":"VLOOKUP($Y189,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",2477,true,7.0000000000000007E-2,303299.90999999997,3639598.92,"2015-03-01","2018-02-28","No",337977.91,136.44649999999999,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 1072","Aliwal North","Joe Gqabi",434,95,"DDP"]
[222,"EC","Eastern Cape",93.67784503631961,{"$f":"VLOOKUP($Y190,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"VTSD",2891,true,7.0000000000000007E-2,270822.65000000002,3249871.8,"2015-03-01","2018-02-28","No",311296.65000000002,107.6778,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 67832","East London","Amathole",241,55,"Rode"]
[223,"EC","Eastern Cape",83.997361563517913,{"$f":"VLOOKUP($Y191,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"MAIN CENTRE",2763,true,7.0000000000000007E-2,232084.71,2785016.52,"2015-03-01","2018-02-28","No",270766.71000000002,97.997399999999999,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 13754","East London","Amathole",241,55,"Rode"]
[224,"EC","Eastern Cape",87.481111111111105,{"$f":"VLOOKUP($Y192,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"MAIN CENTRE",2160,true,0.01,188959.2,2267510.4,"2016-03-01","2021-02-28","No",219199.2,101.4811,60,"5 Years","5 Years","28 July 2017","","ERF 18933","East London","Amathole",241,55,"Rode"]
[225,"EC","Eastern Cape",114.07900175131348,{"$f":"VLOOKUP($Y193,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",2284,true,7.0000000000000007E-2,260556.44,3126677.28,"2016-03-01","2019-02-28","No",292532.44,128.07900000000001,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 5151","King William's Town ","Amathole",424,95,"DDP"]
[226,"EC","Eastern Cape",94.983040000000003,{"$f":"VLOOKUP($Y194,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",250,true,7.0000000000000007E-2,23745.759999999998,284949.12,"2015-03-01","2018-02-28","No",27245.759999999998,108.983,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[227,"EC","Eastern Cape",94.983013698630131,{"$f":"VLOOKUP($Y195,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",146,true,7.0000000000000007E-2,13867.52,166410.23999999999,"2015-06-01","2018-05-31","No",15911.52,108.983,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[228,"EC","Eastern Cape",105.47377358490566,{"$f":"VLOOKUP($Y196,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",159,true,7.0000000000000007E-2,16770.330000000002,201243.96,"2015-04-01","2020-03-31","No",18996.330000000002,119.4738,60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,95,"DDP"]
[229,"EC","Eastern Cape",94.058861788617889,{"$f":"VLOOKUP($Y197,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",123,true,7.0000000000000007E-2,11569.24,138830.88,"2015-08-01","2018-07-31","No",13291.24,108.05889999999999,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[230,"EC","Eastern Cape",117.01112679856115,{"$f":"VLOOKUP($Y198,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",11120,true,7.0000000000000007E-2,1301163.73,15613964.76,"2015-08-01","2020-07-31","No",1456843.73,131.0111,60,"5 Years","5 Years","28 July 2017","","ERF 2989","Bhisho","Amathole",423,95,"DDP"]
[231,"EC","Eastern Cape",73.215701275045532,{"$f":"VLOOKUP($Y199,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",1098,true,7.0000000000000007E-2,80390.84,964690.08,"2015-10-01","2020-09-30","No",95762.84,87.215699999999998,60,"5 Years","5 Years","28 July 2017","","ERF 279","Bhisho","Amathole",423,95,"DDP"]
[232,"EC","Eastern Cape",77.484999999999999,{"$f":"VLOOKUP($Y200,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"CBD",7018,true,7.0000000000000007E-2,543789.73,6525476.7599999998,"2015-09-01","2017-08-31","No",642041.73,91.484999999999999,24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 3143","Port Elizabeth","Sarah Baartman",213,80,"Rode"]
[233,"EC","Eastern Cape",78.65168296352013,{"$f":"VLOOKUP($Y201,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1063.5999999999999,true,7.0000000000000007E-2,83653.929999999993,1003847.16,"2017-03-01","2019-02-28","No",98544.33,92.651700000000005,24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 653","Kokstad","Alfred Nzo",434,95,"DDP"]
[234,"EC","Eastern Cape",141.09573770491804,{"$f":"VLOOKUP($Y202,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",366,true,0.08,51641.04,619692.48,"2012-11-01","2017-10-31","No",56765.04,155.09569999999999,60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,95,"DDP"]
[235,"EC","Eastern Cape",91.20774956864679,{"$f":"VLOOKUP($Y203,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",4057,true,7.0000000000000007E-2,370029.84,4440358.08,"2015-09-01","2020-08-31","No",426827.84,105.2077,60,"5 Years","5 Years","28 July 2017","","ERF 310","Bhisho","Amathole",423,95,"DDP"]
[236,"EC","Eastern Cape",118.82515768056969,{"$f":"VLOOKUP($Y204,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",6881,true,7.0000000000000007E-2,817635.91,9811630.9199999999,"2015-10-01","2019-09-30","No",913969.91,132.8252,48,"4 Years","> 3 Years and <= 4 Years","28 July 2017","","ERF 3154","King William's Town ","Amathole",424,95,"DDP"]
[237,"EC","Eastern Cape",234.42138875000001,{"$f":"VLOOKUP($Y205,BENCHMARK!$E$3:$G$608,3,FALSE)","v":75},"MAIN CENTRE",8000,true,0.01,1875371.11,22504453.32,"2014-02-01","2014-03-31","Yes",1987371.11,248.42140000000001,2,"Month to Month","Month to Month","28 July 2017","","ERF 3486","East London","Amathole",240,75,"Rode"]
[238,"EC","Eastern Cape",102.58059010152284,{"$f":"VLOOKUP($Y206,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"MAIN CENTRE",1576,true,0.08,161667.01,1940004.12,"2014-01-01","2016-12-31","Yes",183731.01,116.5806,36,"Month to Month","Month to Month","28 July 2017","","ERF 3484","East London","Amathole",241,55,"Rode"]
[239,"EC","Eastern Cape",134.27470588235295,{"$f":"VLOOKUP($Y207,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",765,true,0.01,102720.15,1232641.8,"2014-03-01","2014-03-31","Yes",113430.15,148.2747,1,"Month to Month","Month to Month","28 July 2017","","ERF 470","Kokstad","Alfred Nzo",434,95,"DDP"]
[240,"EC","Eastern Cape",89.417826086956524,{"$f":"VLOOKUP($Y208,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"CBD",4600,true,7.0000000000000007E-2,411322,4935864,"2016-11-01","2021-10-31","No",475722,103.4178,60,"5 Years","5 Years","28 July 2017","","ERF 1501&1502","Port Elizabeth","Sarah Baartman",213,80,"Rode"]
[241,"EC","Eastern Cape",107.21255376772342,{"$f":"VLOOKUP($Y209,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",627.70000000000005,true,7.0000000000000007E-2,67297.320000000007,807567.84,"2015-12-01","2020-11-30","No",76085.119999999995,121.21259999999999,60,"5 Years","5 Years","28 July 2017","","ERF 8906,1895,1835,1834","King William's Town ","Amathole",424,95,"DDP"]
[242,"EC","Eastern Cape",143.72895604395603,{"$f":"VLOOKUP($Y210,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",364,true,0.08,52317.34,627808.07999999996,"2012-12-01","2017-11-30","No",57413.34,157.72900000000001,60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,95,"DDP"]
[243,"EC","Eastern Cape",96.563923076923075,{"$f":"VLOOKUP($Y211,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",390,true,7.0000000000000007E-2,37659.93,451919.16,"2016-04-01","2021-03-31","No",43119.93,110.5639,60,"5 Years","5 Years","28 July 2017","","ERF 4961","King William's Town ","Amathole",424,95,"DDP"]
[244,"EC","Eastern Cape",136.31355848434927,{"$f":"VLOOKUP($Y212,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",607,true,7.0000000000000007E-2,82742.33,992907.96,"2015-01-01","2019-12-31","No",91240.33,150.31360000000001,60,"5 Years","5 Years","28 July 2017","","ERF 3127","King William's Town ","Amathole",424,95,"DDP"]
[245,"EC","Eastern Cape",98.09961538461539,{"$f":"VLOOKUP($Y213,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",650,true,7.0000000000000007E-2,63764.75,765177,"2015-09-01","2020-08-31","No",72864.75,112.0996,60,"5 Years","5 Years","28 July 2017","","ERF 1344","Bhisho","Amathole",423,95,"DDP"]
[246,"EC","Eastern Cape",82.9,{"$f":"VLOOKUP($Y214,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",500,true,7.0000000000000007E-2,41450,497400,"2017-03-01","2020-02-28","No",48450,96.9,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 651","Queenstown","Chris Hani",430,110,"DDP"]
[247,"EC","Eastern Cape",128.07784378437844,{"$f":"VLOOKUP($Y215,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"MAIN CENTRE",909,true,7.0000000000000007E-2,116422.76,1397073.12,"2016-06-01","2021-05-31","No",129148.76,142.0778,60,"5 Years","5 Years","28 July 2017","","ERF 34598","East London","Amathole",241,55,"Rode"]
[248,"EC","Eastern Cape",129.95260407440213,{"$f":"VLOOKUP($Y216,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1129,true,7.0000000000000007E-2,146716.49,1760597.88,"2015-12-01","2018-11-30","No",162522.49,143.95259999999999,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 4682","Aliwal North","Joe Gqabi",434,95,"DDP"]
[249,"EC","Eastern Cape",94.983041666666665,{"$f":"VLOOKUP($Y217,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",240,true,7.0000000000000007E-2,22795.93,273551.15999999997,"2015-03-01","2018-02-28","No",26155.93,108.983,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[250,"EC","Eastern Cape",69.792930693600766,{"$f":"VLOOKUP($Y218,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",1117.79,true,7.0000000000000007E-2,78013.84,936166.08,"2014-05-01","2019-05-30","No",93662.9,83.792900000000003,60,"5 Years","5 Years","28 July 2017","","ERF 252","Bhisho","Amathole",423,95,"DDP"]
[251,"EC","Eastern Cape",104.28910569105692,{"$f":"VLOOKUP($Y219,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",246,true,7.0000000000000007E-2,25655.119999999999,307861.44,"2015-04-01","2020-03-31","No",29099.119999999999,118.2891,60,"5 Years","5 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[252,"EC","Eastern Cape",103.45349593495935,{"$f":"VLOOKUP($Y220,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",123,true,7.0000000000000007E-2,12724.78,152697.35999999999,"2015-02-01","2020-01-31","No",14446.78,117.45350000000001,60,"5 Years","5 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[253,"EC","Eastern Cape",86.633499999999998,{"$f":"VLOOKUP($Y221,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",120,true,7.0000000000000007E-2,10396.02,124752.24,"2016-03-01","2019-02-28","No",12076.02,100.6335,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[254,"EC","Eastern Cape",94.983016528925617,{"$f":"VLOOKUP($Y222,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",242,true,7.0000000000000007E-2,22985.89,275830.68,"2015-02-01","2018-01-31","No",26373.89,108.983,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,95,"DDP"]
[255,"EC","Eastern Cape",94.010182481751826,{"$f":"VLOOKUP($Y223,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",548,true,7.0000000000000007E-2,51517.58,618210.96,"2016-05-01","2021-04-30","No",59189.58,108.0102,60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,95,"DDP"]
[264,"EC","Eastern Cape",89.683000977517111,{"$f":"VLOOKUP($Y224,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",2046,true,7.0000000000000007E-2,183491.42,2201897.04,"2015-09-01","2017-08-31","No",212135.42,103.68300000000001,24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 2587","Queenstown","Chris Hani",430,110,"DDP"]
[265,"EC","Eastern Cape",146.13042284866469,{"$f":"VLOOKUP($Y225,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1348,true,7.0000000000000007E-2,196983.81,2363805.7200000002,"2015-08-01","2018-07-31","No",215855.81,160.13040000000001,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 3167","Aliwal North","Joe Gqabi",434,95,"DDP"]
[266,"EC","Eastern Cape",104.1146875,{"$f":"VLOOKUP($Y226,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"MAIN CENTRE",3712,true,7.0000000000000007E-2,386473.72,4637684.6399999997,"2017-03-01","2022-02-28","No",438441.72,118.1147,60,"5 Years","5 Years","28 July 2017","","ERF 16,249","East London","Amathole",241,55,"Rode"]
[267,"EC","Eastern Cape",92.64549475416581,{"$f":"VLOOKUP($Y227,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",972.2,true,7.0000000000000007E-2,90069.95,1080839.3999999999,"2015-12-01","2020-11-30","No",103680.75,106.6455,60,"5 Years","5 Years","28 July 2017","","ERF 5175","King William's Town ","Amathole",424,95,"DDP"]
[268,"EC","Eastern Cape",106.48666666666666,{"$f":"VLOOKUP($Y228,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",342,true,7.0000000000000007E-2,36418.44,437021.28,"2017-03-01","2020-02-29","No",41206.44,120.4867,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,95,"DDP"]
[269,"EC","Eastern Cape",173.97190826727066,{"$f":"VLOOKUP($Y229,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",1766,true,0.08,307234.39,3686812.68,"2013-06-01","2018-05-31","No",331958.39,187.97190000000001,60,"5 Years","5 Years","28 July 2017","","ERF 10665","King William's Town ","Amathole",424,95,"DDP"]
[270,"EC","Eastern Cape",100.92426032660903,{"$f":"VLOOKUP($Y230,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",2082,true,7.0000000000000007E-2,210124.31,2521491.7200000002,"2015-12-01","2017-11-30","No",239272.31,114.9243,24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 4354","King William's Town ","Amathole",424,95,"DDP"]
[271,"EC","Eastern Cape",102.7482572462948,{"$f":"VLOOKUP($Y231,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"CBD",4858.6899999999996,true,7.0000000000000007E-2,499221.93,5990663.1600000001,"2016-10-01","2021-09-30","No",567243.59,116.7483,60,"5 Years","5 Years","28 July 2017","","ERF 1842","Port Elizabeth","Sarah Baartman",213,80,"Rode"]
[272,"EC","Eastern Cape",71.849207317073166,{"$f":"VLOOKUP($Y232,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",164,true,0.06,11783.27,141399.24,"2016-08-01","2021-07-31","No",14079.27,85.849199999999996,60,"5 Years","5 Years","28 July 2017","","ERF 671","Queenstown","Chris Hani",430,110,"DDP"]
[273,"EC","Eastern Cape",102.32373913043479,{"$f":"VLOOKUP($Y233,BENCHMARK!$E$3:$G$608,3,FALSE)","v":50},"MAIN CENTRE",460,true,0,47068.92,564827.04,"2013-10-01","2014-09-30","Yes",53508.92,116.3237,36,"Month to Month","Month to Month","28 July 2017","","ERF 33361","East London","Amathole",422,50,"Rode"]
[274,"EC","Eastern Cape",117.78489884891094,{"$f":"VLOOKUP($Y234,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",2321.2800000000002,true,7.0000000000000007E-2,273411.73,3280940.76,"2015-02-01","2020-01-31","No",305909.65000000002,131.78489999999999,60,"5 Years","5 Years","28 July 2017","","ERF 4156","King William's Town ","Amathole",424,95,"DDP"]
[275,"EC","Eastern Cape",124.05672727272727,{"$f":"VLOOKUP($Y235,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",715,true,7.0000000000000007E-2,88700.56,1064406.72,"2015-03-01","2020-02-28","No",98710.56,138.05670000000001,60,"5 Years","5 Years","28 July 2017","","ERF 1732","Queenstown","Chris Hani",430,110,"DDP"]
[276,"EC","Eastern Cape",125.53032592592592,{"$f":"VLOOKUP($Y236,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",675,true,0.08,84732.97,1016795.64,"2012-03-01","2015-02-28","Yes",94182.97,139.53030000000001,36,"Month to Month","Month to Month","28 July 2017","","ERF 135","Engcobo","Chris Hani",434,95,"DDP"]
[277,"EC","Eastern Cape",108.68827096774193,{"$f":"VLOOKUP($Y237,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1550,true,7.0000000000000007E-2,168466.82,2021601.84,"2015-11-01","2020-10-31","No",190166.82,122.6883,60,"5 Years","5 Years","28 July 2017","","ERF 269 & 270","Aliwal North","Joe Gqabi",434,95,"DDP"]
[278,"EC","Eastern Cape",108.25242222222222,{"$f":"VLOOKUP($Y238,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"MAIN CENTRE",1800,true,7.0000000000000007E-2,194854.36,2338252.3199999998,"2014-12-01","2019-11-30","No",220054.36,122.25239999999999,60,"5 Years","5 Years","28 July 2017","","ERF 14880","East London","Amathole",241,55,"Rode"]
[279,"EC","Eastern Cape",114.63748101265823,{"$f":"VLOOKUP($Y239,BENCHMARK!$E$3:$G$608,3,FALSE)","v":75},"MAIN CENTRE",790,true,7.0000000000000007E-2,90563.61,1086763.32,"2014-12-01","2019-11-30","No",101623.61,128.63749999999999,60,"5 Years","5 Years","28 July 2017","","ERF 15471","East London","Amathole",240,75,"Rode"]
[280,"EC","Eastern Cape",150.66513481828841,{"$f":"VLOOKUP($Y240,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",13648,true,7.0000000000000007E-2,2056277.76,24675333.120000001,"2016-06-01","2021-05-31","No",2247349.7599999998,164.6651,60,"5 Years","5 Years","28 July 2017","","ERF 10791","King William's Town ","Amathole",424,95,"DDP"]
[281,"EC","Eastern Cape",95.194144578313256,{"$f":"VLOOKUP($Y241,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",830,true,7.0000000000000007E-2,79011.14,948133.68,"2016-03-01","2019-02-28","No",90631.14,109.19410000000001,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 645, 646, 647","Queenstown","Chris Hani",430,110,"DDP"]
[282,"EC","Eastern Cape",108.33847748569532,{"$f":"VLOOKUP($Y242,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"MAIN CENTRE",2411.8000000000002,true,7.0000000000000007E-2,261290.74,3135488.88,"2016-08-01","2021-02-28","No",295055.94,122.3385,60,"5 Years","5 Years","28 July 2017","","ERF 72513","East London","Amathole",241,55,"Rode"]
[283,"EC","Eastern Cape",66.94,{"$f":"VLOOKUP($Y243,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"MAIN CENTRE",1908,true,0,127721.52,1532658.24,"2015-12-01","2016-11-30","Yes",154433.51999999999,80.94,12,"Month to Month","Month to Month","28 July 2017","","ERF 1329","Port Elizabeth","Sarah Baartman",213,80,"Rode"]
[284,"EC","Eastern Cape",112.29463437796771,{"$f":"VLOOKUP($Y244,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",1053,true,0.01,118246.25,1418955,"2007-09-01","2012-08-31","Yes",132988.25,126.2946,60,"Month to Month","Month to Month","28 July 2017","","ERF 766","Mount Ayliff","Alfred Nzo",434,95,"DDP"]
[285,"EC","Eastern Cape",94.933000000000007,{"$f":"VLOOKUP($Y245,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"VTSD",1800,true,0,170879.4,2050552.8,"2016-04-01","2017-03-31","Yes",196079.4,108.93300000000001,12,"Month to Month","Month to Month","28 July 2017","","ERF 2654","Queenstown","Chris Hani",430,110,"DDP"]
[286,"EC","Eastern Cape",163.04050493962677,{"$f":"VLOOKUP($Y246,BENCHMARK!$E$3:$G$608,3,FALSE)","v":75},"MAIN CENTRE",911,true,7.0000000000000007E-2,148529.9,1782358.8,"2015-12-01","2018-11-30","No",161283.9,177.04050000000001,36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 7344","East London","Amathole",240,75,"Rode"]
[287,"EC","Eastern Cape",138.53048897067609,{"$f":"VLOOKUP($Y247,BENCHMARK!$E$3:$G$608,3,FALSE)","v":55},"MAIN CENTRE",1673.72,true,0.08,231861.25,2782335,"2013-09-01","2016-08-31","Yes",255293.33,152.53049999999999,36,"Month to Month","Month to Month","28 July 2017","","ERF 15713 ,15697","East London","Amathole",241,55,"Rode"]
[288,"EC","Eastern Cape",101.70909598072778,{"$f":"VLOOKUP($Y248,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"MAIN CENTRE",7887,true,7.0000000000000007E-2,802179.64,9626155.6799999997,"2015-12-01","2019-11-30","No",912597.64,115.70910000000001,48,"4 Years","> 3 Years and <= 4 Years","28 July 2017","","ERF 3236","King William's Town ","Amathole",424,95,"DDP"]
[289,"EC","Eastern Cape",103.89742187500001,{"$f":"VLOOKUP($Y249,BENCHMARK!$E$3:$G$608,3,FALSE)","v":95},"VTSD",128,true,0.01,13298.87,159586.44,"2008-01-01","2013-12-31","Yes",15090.87,117.8974,72,"Month to Month","Month to Month","28 July 2017","","ERF 67","Mount Ayliff","Alfred Nzo",434,95,"DDP"]
[290,"EC","Eastern Cape",77.413494261391889,{"$f":"VLOOKUP($Y250,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"MAIN CENTRE",4102.04,true,0.08,317553.25,3810639,"2013-10-01","2018-09-30","No",374981.81,91.413499999999999,60,"5 Years","5 Years","28 July 2017","","ERF 4798","Port Elizabeth","Sarah Baartman",213,80,"Rode"]
[291,"LP","Limpopo",60.839985196150998,{"$f":"VLOOKUP($Y251,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",243.18,true,0,14795.0676,177540.8112,"2015-01-08","2016-01-31","Yes",17392.23,71.519985196150998,6,"6 Months","Month to Month","31 March 2017","","181 President Str.  -  Dendron","Dendron","Capricorn",173,96.67,"Rode"]
[292,"LP","Limpopo",81.245155305931419,{"$f":"VLOOKUP($Y252,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",705.06,true,0,57282.709199999998,687392.51040000003,"2014-01-11","2015-04-30","Yes",64812.75,91.925155305931412,6,"6 Months","Month to Month","31 March 2017","","Rentmeester Building  -  Polokwane 58 Schoeman Str","Polokwane","Capricorn",173,96.67,"Rode"]
[293,"LP","Limpopo",50.770299401197605,{"$f":"VLOOKUP($Y253,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",167,true,0,8478.64,101743.67999999999,"2014-07-01","2014-12-31","Yes",10262.200000000001,61.450299401197604,6,"6 Months","Month to Month","31 March 2017","","6 Muller Street  -   Ellisras","Lephalale","Waterberg",173,96.67,"Rode"]
[302,"LP","Limpopo",84.710358014646047,{"$f":"VLOOKUP($Y254,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",1229,true,5.5E-2,104109.03,1249308.3600000001,"2015-05-20","2017-05-19","Yes",117234.75,95.390358014646054,24,"2 Years","Month to Month","31 March 2017","","25A Bodenstein Street- Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[303,"LP","Limpopo",143.31817659147333,{"$f":"VLOOKUP($Y255,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",1683.66,true,0,241299.08119999999,2895588.9744000002,"2015-01-05","2015-10-31","Yes",259280.57,153.99817659147334,6,"6 Months","Month to Month","31 March 2017","","41 Church Str, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[335,"LP","Limpopo",67.221192170818512,{"$f":"VLOOKUP($Y256,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",562,true,5.5E-2,37778.31,453339.72,"2015-01-11","2018-10-31","No",43780.47,77.901192170818504,36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","22Wildevy avenue, Phalaborwa","Phalaborwa","Mopani",173,96.67,"Rode"]
[336,"LP","Limpopo",91.033647058823533,{"$f":"VLOOKUP($Y257,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",340,true,0,30951.439999999999,371417.28,"2015-01-02","2015-07-31","Yes",34582.639999999999,101.71364705882353,6,"6 Months","Month to Month","31 March 2017","","16 Biccard Street, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[342,"LP","Limpopo",91.552376662540425,{"$f":"VLOOKUP($Y258,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",1833.79,true,0,167887.8328,2014653.9935999999,"2015-01-04","2015-09-30","Yes",187472.71,102.23237666254042,6,"6 Months","Month to Month","31 March 2017","","NTK Building, 84 Rivier str, Modimolle","Modimolle","Waterberg",173,96.67,"Rode"]
[343,"LP","Limpopo",29.938331053351575,{"$f":"VLOOKUP($Y259,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",14.62,true,0,437.69839999999999,5252.3807999999999,"2013-11-01","2014-04-30","Yes",593.84,40.618331053351575,6,"6 Months","Month to Month","31 March 2017","","Makuya MPCC","Ha-Makuya","Vhembe",173,96.67,"Rode"]
[344,"LP","Limpopo",178.50018660395963,{"$f":"VLOOKUP($Y260,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",13183,true,0.09,2353167.96,28238015.52,"2009-03-01","2019-02-28","No",2493962.4,189.18018660395964,120,"10 Years",">=10 Years","31 March 2017","","Phamoko Towers, cnr Church & Bodenstein  Str,Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[346,"LP","Limpopo",69.72,{"$f":"VLOOKUP($Y261,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",536,true,0,37369.919999999998,448439.03999999998,"2015-05-16","2015-11-15","Yes",43094.400000000001,80.400000000000006,6,"6 Months","Month to Month","31 March 2017","","66 Springbok str, Hoedspruit","Hoedspruit","Mopani",173,96.67,"Rode"]
[347,"LP","Limpopo",90.32,{"$f":"VLOOKUP($Y262,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",516,true,0,46605.120000000003,559261.43999999994,"2015-01-04","2015-09-30","Yes",52116,101,6,"6 Months","Month to Month","31 March 2017","","Erf 120 Botha Str,Modjadjiskloof","Modjadjiskloof","Mopani",173,96.67,"Rode"]
[349,"LP","Limpopo",91.162807228915668,{"$f":"VLOOKUP($Y263,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",830,true,0,75665.13,907981.56,"2014-01-11","2015-04-30","Yes",84529.53,101.84280722891566,6,"6 Months","Month to Month","31 March 2017","","Erf 172,Republic Str, Dendron","Dendron","Capricorn",173,96.67,"Rode"]
[351,"LP","Limpopo",247.88724241316271,{"$f":"VLOOKUP($Y264,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",13675,true,0.09,3389858.04,40678296.479999997,"2008-11-01","2018-10-31","No",3535907.04,258.56724241316272,120,"10 Years",">=10 Years","31 March 2017","","Hensa Towers,Erf 6061, Rabe Str, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[352,"LP","Limpopo",68.990940921599631,{"$f":"VLOOKUP($Y265,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",512.37,true,0.08,35348.888400000003,424186.66080000001,"2011-10-13","2013-10-12","Yes",40821,79.670940921599623,24,"2 Years","Month to Month","31 March 2017","","42 Thabo Mbeki Street, Mokopane","Mokopane","Waterberg",173,96.67,"Rode"]
[353,"LP","Limpopo",72.270057273768614,{"$f":"VLOOKUP($Y266,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",87.3,true,0,6309.1760000000004,75710.111999999994,"2013-06-01","2013-11-30","Yes",7241.54,82.950057273768621,6,"6 Months","Month to Month","31 March 2017","","Lefa Building Centre, Jane Furse","Jane Furse","Sekhukhune",173,96.67,"Rode"]
[354,"LP","Limpopo",207.5517736385398,{"$f":"VLOOKUP($Y267,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",13368,true,0.09,2774552.11,33294625.32,"2009-05-01","2019-04-30","No",2917322.35,218.23177363853981,120,"10 Years",">=10 Years","31 March 2017","","Works Towers,Erf 16592 Church Str, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[355,"LP","Limpopo",90.5,{"$f":"VLOOKUP($Y268,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",453,true,0,40996.5,491958,"2015-01-04","2015-09-30","Yes",45834.54,101.18,6,"6 Months","Month to Month","31 March 2017","","83 Thabo Mbeki Str   -  Mokopane","Mokopane","Waterberg",173,96.67,"Rode"]
[356,"LP","Limpopo",180.50940824468086,{"$f":"VLOOKUP($Y269,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",1504,true,0.09,271486.15000000002,3257833.8,"2010-12-19","2020-12-18","No",287548.87,191.18940824468086,120,"10 Years",">=10 Years","31 March 2017","","Agatha Street Tzaneen","Tzaneen","Mopani",173,96.67,"Rode"]
[357,"LP","Limpopo",76.165502958579879,{"$f":"VLOOKUP($Y270,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",845,true,0,64359.85,772318.2,"2014-01-12","2015-05-31","Yes",73384.45,86.845502958579885,6,"6 Months","Month to Month","31 March 2017",""," 25 Chris Hani Str,Joyceline Building, Bela Bela","Belabela","Waterberg",173,96.67,"Rode"]
[358,"LP","Limpopo",122.70000560067207,{"$f":"VLOOKUP($Y271,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",714.2,true,0,87632.343999999997,1051588.128,"2014-01-11","2015-04-30","Yes",95260,133.38000560067206,6,"6 Months","Month to Month","31 March 2017","","Meno Glas Building, O R Tambo Road, Lephalale","Lephalale","Waterberg",173,96.67,"Rode"]
[359,"LP","Limpopo",95.18315654952076,{"$f":"VLOOKUP($Y272,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",1565,true,0,148961.64000000001,1787539.68,"2015-01-02","2015-07-31","Yes",165675.84,105.86315654952077,6,"6 Months","Month to Month","31 March 2017","","33 Biccard Str, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[360,"LP","Limpopo",88.162105263157898,{"$f":"VLOOKUP($Y273,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",1900,true,0,167508,2010096,"2015-01-04","2015-09-30","Yes",187800,98.84210526315789,6,"6 Months","Month to Month","31 March 2017","","58 Schoeman Str;Rentmeester Building, Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[361,"LP","Limpopo",94.009615987460819,{"$f":"VLOOKUP($Y274,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",765.6,true,0.08,71973.762000000002,863685.14399999997,"2010-03-03","2015-02-03","Yes",80150.37,104.68961598746081,60,"5 Years","Month to Month","31 March 2017","","Mokopane Circuit Office,Jaco Mari Building,Mokopane","Mokopane","Waterberg",173,96.67,"Rode"]
[363,"LP","Limpopo",91.420709751689429,{"$f":"VLOOKUP($Y275,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",3413.87,true,0,312098.41840000002,3745181.0208000001,"2015-01-02","2015-07-31","Yes",348558.55,102.10070975168944,6,"6 Months","Month to Month","31 March 2017","","Waterberg District office,NTK Building,Modimolle","Modimolle","Waterberg",173,96.67,"Rode"]
[365,"LP","Limpopo",88.782382445141067,{"$f":"VLOOKUP($Y276,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",765.6,true,0.08,67971.792000000001,815661.50399999996,"2013-05-11","2014-11-04","Yes",76148.399999999994,99.46238244514106,60,"5 Years","Month to Month","31 March 2017","","Vaalwater Circuit office, Vaalwater","Vaalwater","Waterberg",173,96.67,"Rode"]
[366,"LP","Limpopo",92.474094827586214,{"$f":"VLOOKUP($Y277,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",204.16,true,0.08,18879.511200000001,226554.13440000001,"2010-06-01","2015-05-31","Yes",21059.94,103.15409482758621,60,"5 Years","Month to Month","31 March 2017","","Loberthal Circuit Office,Ga-Mashabela","Ga-Mashabela","Sekhukhune",173,96.67,"Rode"]
[367,"LP","Limpopo",92.953383439408952,{"$f":"VLOOKUP($Y278,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",312.67,true,5.5E-2,29063.734400000001,348764.81280000001,"2015-01-12","2018-11-30","No",32403.05,103.63338343940896,36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","Masemola Circuit office,Ga-Masemola","Ga-Masemola","Sekhukhune",173,96.67,"Rode"]
[368,"LP","Limpopo",91.9200038622714,{"$f":"VLOOKUP($Y279,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",517.83000000000004,true,0,47598.935599999997,571187.22719999996,"2014-10-13","2015-12-04","Yes",53129.36,102.60000386227139,6,"6 Months","Month to Month","31 March 2017","","Dwaalboom Circuit Office, Build It Complex,Northam","Northam","Waterberg",173,96.67,"Rode"]
[369,"LP","Limpopo",64.967885218950826,{"$f":"VLOOKUP($Y280,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",200.73,true,0,13041.0036,156492.04319999999,"2014-01-10","2015-03-31","Yes",15184.8,75.647885218950833,null,"Month to Month","Month to Month","31 March 2017","","02 Songozwi Str, Loius Trichardt","Louis Trichardt","Vhembe",173,96.67,"Rode"]
[371,"LP","Limpopo",126.73385525204166,{"$f":"VLOOKUP($Y281,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",710.2,true,0.08,90006.384000000005,1080076.608,"2014-04-01","2020-03-31","No",97591.32,137.41385525204166,72,"6 Years","6-7 Years","31 March 2017","","Hlanganani Circuit, Erf 555 Chavani Village","Chavani","Vhembe",173,96.67,"Rode"]
[372,"LP","Limpopo",118.36799999999999,{"$f":"VLOOKUP($Y282,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",900,true,0,106531.2,1278374.3999999999,"2014-01-11","2015-04-30","Yes",116143.2,129.048,6,"6 Months","Month to Month","31 March 2017","","Riba Cross District Office, Burgersfort","Burgersfort","Sekhukhune",173,96.67,"Rode"]
[373,"LP","Limpopo",107.39485000000001,{"$f":"VLOOKUP($Y283,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",800,true,0,85915.88,1030990.56,"2014-01-12","2015-05-31","Yes",94459.88,118.07485,6,"6 Months","Month to Month","31 March 2017","","Lulekani Circuit Office","Phalaborwa","Mopani",173,96.67,"Rode"]
[374,"LP","Limpopo",126.65023255813954,{"$f":"VLOOKUP($Y284,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",430,true,0,54459.6,653515.19999999995,"2014-01-06","2014-11-30","Yes",59052,137.33023255813953,6,"6 Months","Month to Month","31 March 2017","","27 Peace Str, Tzaneen","Tzaneen","Mopani",173,96.67,"Rode"]
[375,"LP","Limpopo",70.92,{"$f":"VLOOKUP($Y285,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",765.6,true,0.08,54296.351999999999,651556.22400000005,"2009-01-12","2014-11-30","Yes",62472.959999999999,81.599999999999994,60,"5 Years","Month to Month","31 March 2017","","Mookgopong Circuit Office, Stand 1164 & 115","Mookgopong","Waterberg",173,96.67,"Rode"]
[376,"LP","Limpopo",234.121365508596,{"$f":"VLOOKUP($Y286,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"CBD",11168,true,0.08,2614667.41,31376008.920000002,"2008-08-01","2018-07-31","No",2733941.65,244.80136550859598,120,"10 Years",">=10 Years","31 March 2017","","Olympic Towers, cnr Rabe & Biccard Polokwane","Polokwane","Capricorn",173,96.67,"Rode"]
[385,"MP","Mpumalanga",136.13980198019803,{"$f":"VLOOKUP($Y287,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"VTSD",202,true,0.08,27500.240000000002,330002.88,"2012-07-01","2017-06-30","Yes",29342.48,145.25980198019801,60,"5 Years","Month to Month","08 Aug 2017","","CQ Khoza Trading: Angincourt","Angincourt","Bohlabela",161,115,"Rode"]
[386,"MP","Mpumalanga",76.236980198019808,{"$f":"VLOOKUP($Y288,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",202,true,0.1,15399.87,184798.44,"2012-08-01","2017-07-31","Yes",17242.11,85.356980198019798,60,"5 Years","Month to Month","08 Aug 2017","","96 Dyer & Stuart Street, Balfour","Balfour","Gert Sibande",428,105,"DDP"]
[387,"MP","Mpumalanga",26.618926174496643,{"$f":"VLOOKUP($Y289,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",298,true,0.1,7932.44,95189.28,"2016-07-01","2018-06-30","No",10650.2,35.738926174496648,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","39 Cnr Jessy & Themba Street, Balfour","Balfour","Gert Sibande",428,105,"DDP"]
[388,"MP","Mpumalanga",84.318888888888893,{"$f":"VLOOKUP($Y290,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",198,true,0.1,16695.14,200341.68,"2014-05-01","2019-04-30","No",18500.900000000001,93.438888888888897,60,"5 Years","5 Years","08 Aug 2017","","25 Scheepers Street, Belfast","Belfast","Nkangala",428,105,"DDP"]
[391,"MP","Mpumalanga",149.51106918238995,{"$f":"VLOOKUP($Y291,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"VTSD",318,true,0.1,47544.52,570534.24,"2014-11-01","2017-10-31","No",50444.68,158.63106918238995,36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","252 Protea Complex, Bushbuckridge","Bushbuckridge","Bohlabela",161,115,"Rode"]
[392,"MP","Mpumalanga",145.11625040203504,{"$f":"VLOOKUP($Y292,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"VTSD",1026.03,true,0.05,148893.62640000001,1786723.5168000001,"2015-11-01","2017-10-31","No",158251.01999999999,154.23625040203501,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","252 Protea Complex, Bushbuckridge","Bushbuckridge","Bohlabela",161,115,"Rode"]
[394,"MP","Mpumalanga",169.43074468085106,{"$f":"VLOOKUP($Y293,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",188,true,0.1,31852.98,382235.76,"2016-10-01","2019-09-30","No",33567.54,178.55074468085107,36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","1375 Main Road, Elukwatini","Elukwatini","Gert Sibande",428,105,"DDP"]
[395,"MP","Mpumalanga",122.58812603648424,{"$f":"VLOOKUP($Y294,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",1206,true,0.1,147841.28,1774095.3600000001,"2015-12-01","2018-11-30","No",158840,131.70812603648426,36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","Forum Building: 20 De Clerq Street Ermelo","Ermelo","Gert Sibande",428,105,"DDP"]
[397,"MP","Mpumalanga",146.8353119266055,{"$f":"VLOOKUP($Y295,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",1090,true,8.5000000000000006E-2,160050.49,1920605.88,"2014-01-01","2018-11-30","No",169991.29,155.9553119266055,59,"4 Years, 11 Months","5 Years","08 Aug 2017","","11 De Clerq Street, Ermelo","Ermelo","Gert Sibande",428,105,"DDP"]
[398,"MP","Mpumalanga",226.69834782608694,{"$f":"VLOOKUP($Y296,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",230,true,0.1,52140.62,625687.43999999994,"2014-08-01","2018-11-30","No",54238.22,235.81834782608695,52,"4 Years, 4 Months","> 3 Years and <= 4 Years","08 Aug 2017","","10 Cornell Street,Evander","Evander","Gert Sibande",428,105,"DDP"]
[399,"MP","Mpumalanga",224.55033333333333,{"$f":"VLOOKUP($Y297,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",300,true,0.1,67365.100000000006,808381.2,"2013-07-01","2018-11-30","No",70101.100000000006,233.67033333333336,65,"5 Years, 4 Months","5 Years","08 Aug 2017","","24 Air Street, Malalane","Malalane","Ehlanzeni",428,105,"DDP"]
[402,"MP","Mpumalanga",140.90684027777777,{"$f":"VLOOKUP($Y298,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",288,true,0.1,40581.17,486974.04,"2014-05-01","2017-04-30","Yes",43207.73,150.02684027777778,36,"3 Years","Month to Month","08 Aug 2017","","Shop G15E Nelcity Centre, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[403,"MP","Mpumalanga",146.25136684401281,{"$f":"VLOOKUP($Y299,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",1981.06,true,0.08,289732.7328,3476792.7936,"2015-11-01","2018-10-31","No",307800,155.37136684401281,36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","02 McAdams Street, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[404,"MP","Mpumalanga",209.18569392812887,{"$f":"VLOOKUP($Y300,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",1614,true,0.09,337625.71,4051508.52,"2015-10-01","2017-09-30","No",352345.39,218.30569392812887,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","15 Ferreira (Cnr Ferreira & Streak) Street, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[406,"MP","Mpumalanga",280.49534430634867,{"$f":"VLOOKUP($Y301,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",2977,true,0.1,835034.64,10020415.68,"2009-12-01","2019-10-31","No",862184.88,289.61534430634867,119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","16 Hope Str, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[408,"MP","Mpumalanga",351.73325775656326,{"$f":"VLOOKUP($Y302,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",1676,true,0.1,589504.93999999994,7074059.2800000003,"2007-11-01","2017-09-30","No",604790.06000000006,360.85325775656327,119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","Riverside House No: 3 Government Boulevard, Riverside Park Nelspruit ","Nelspruit","Ehlanzeni",161,115,"Rode"]
[409,"MP","Mpumalanga",397.74738000000002,{"$f":"VLOOKUP($Y303,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",1000,true,0.1,397747.38,4772968.5599999996,"2007-11-01","2017-09-30","No",406867.38,406.86738000000003,119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","Riverside House No: 3 Government Boulevard, Riverside Park Nelspruit ","Nelspruit","Ehlanzeni",161,115,"Rode"]
[410,"MP","Mpumalanga",430.09276521333646,{"$f":"VLOOKUP($Y304,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",4289,true,0.1,1844667.87,22136014.440000001,"2009-07-01","2019-05-31","No",1883783.55,439.21276521333647,119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","Riverside House No: 3 Government Boulevard, Riverside Park Nelspruit ","Nelspruit","Ehlanzeni",161,115,"Rode"]
[413,"MP","Mpumalanga",190.38,{"$f":"VLOOKUP($Y305,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",2615,true,0.08,497843.7,5974124.4000000004,"2017-03-01","2019-02-28","No",521692.5,199.5,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","Ptn 6 of Erf 40, Riverside Park, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[414,"MP","Mpumalanga",114.42755769230769,{"$f":"VLOOKUP($Y306,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",2600,true,0.08,297511.65000000002,3570139.8,"2014-01-01","2018-12-31","No",321223.65000000002,123.54755769230771,60,"5 Years","5 Years","08 Aug 2017","","5 Magnolia Avenue, Valencia Park, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[415,"MP","Mpumalanga",215.46,{"$f":"VLOOKUP($Y307,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",2100,true,0.08,452466,5429592,"2016-12-01","2021-11-30","No",471618,224.58,60,"5 Years","5 Years","08 Aug 2017","","Ptn 5 of Erf 40, Riverside Park, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[416,"MP","Mpumalanga",236.92848000000001,{"$f":"VLOOKUP($Y308,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",3000,true,0.08,710785.44,8529425.2799999993,"2016-11-01","2026-09-30","No",738145.44,246.04847999999998,119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","Erf 915, Riverside Park, Extension 24, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[417,"MP","Mpumalanga",140.14039603960396,{"$f":"VLOOKUP($Y309,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"VTSD",202,true,0.08,28308.36,339700.32,"2012-05-01","2017-04-30","Yes",30150.6,149.26039603960396,60,"5 Years","Month to Month","08 Aug 2017","","Erf 141, Cnr Zuidend & Kotze Str, Piet Retief","Piet Retief","Gert Sibande",161,115,"Rode"]
[418,"MP","Mpumalanga",235.9948514851485,{"$f":"VLOOKUP($Y310,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",202,true,0.1,47670.96,572051.52,"2014-04-01","2019-03-31","No",49513.2,245.11485148514851,60,"5 Years","5 Years","08 Aug 2017","","42 Adelaide Tambo Street, Volksrust","Volksrust","Gert Sibande",428,105,"DDP"]
[419,"MP","Mpumalanga",146.739375,{"$f":"VLOOKUP($Y311,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",256,true,0.1,37565.279999999999,450783.36,"2016-01-01","2018-12-31","No",39900,155.859375,36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","43 Adelaide Tambo Street, Volksrust","Volksrust","Gert Sibande",428,105,"DDP"]
[420,"MP","Mpumalanga",152.10857142857142,{"$f":"VLOOKUP($Y312,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",140,true,0,21295.200000000001,255542.39999999999,"2013-11-01","2018-10-31","No",22572,161.22857142857143,60,"5 Years","5 Years","08 Aug 2017","","42 Adelaide Tambo Street, Volksrust","Volksrust","Gert Sibande",428,105,"DDP"]
[425,"MP","Mpumalanga",190.31454545454545,{"$f":"VLOOKUP($Y313,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"MAIN CENTRE",1254,true,0.09,238654.44,2863853.28,"2017-04-01","2018-03-30","No",250090.92,199.43454545454546,12,"1 Year","> 1 Year and <= 2 Years","08 Aug 2017","","15 Van Rensburg Street","Nelspruit","Ehlanzeni",161,115,"Rode"]
[426,"MP","Mpumalanga",117.45950495049505,{"$f":"VLOOKUP($Y314,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",202,true,0.1,23726.82,284721.84000000003,"2015-01-01","2019-12-31","No",25569.06,126.57950495049505,60,"5 Years","5 Years","08 Aug 2017","","394 Schoemansdal Village","Schoemansdal","Ehlanzeni",428,105,"DDP"]
[427,"MP","Mpumalanga",69.78553505535055,{"$f":"VLOOKUP($Y315,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",1029.8,true,0.1,71865.144,862381.728,"2014-10-01","2019-09-30","No",81256.92,78.905535055350555,60,"5 Years","5 Years","08 Aug 2017","","Horwood Street, Secunda","Secunda","Gert Sibande",428,105,"DDP"]
[428,"MP","Mpumalanga",45.680724637681159,{"$f":"VLOOKUP($Y316,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"VTSD",552,true,0.1,25215.759999999998,302589.12,"2014-10-01","2018-09-30","No",30250,54.800724637681157,48,"4 Years","> 3 Years and <= 4 Years","08 Aug 2017","","05 De wet Street","Piet Retief","Gert Sibande",161,115,"Rode"]
[429,"MP","Mpumalanga",67.189597315436245,{"$f":"VLOOKUP($Y317,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",298,true,0.08,20022.5,240270,"2015-09-01","2017-08-31","No",22740.26,76.309597315436235,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","68 Dr Nelson Mandela Drive","Standerton","Gert Sibande",428,105,"DDP"]
[430,"MP","Mpumalanga",97.144571428571425,{"$f":"VLOOKUP($Y318,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",350,true,0.08,34000.6,408007.2,"2015-09-01","2017-08-31","No",37192.6,106.26457142857143,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","32 Third Street, Delmas","Delmas","Nkangala",428,105,"DDP"]
[431,"MP","Mpumalanga",149.29584158415841,{"$f":"VLOOKUP($Y319,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"VTSD",202,true,0.1,30157.759999999998,361893.12,"2016-01-01","2020-12-31","No",32000,158.41584158415841,60,"5 Years","5 Years","08 Aug 2017","","02 De Villiers Street, ","Barberton","Ehlanzeni",161,115,"Rode"]
[433,"MP","Mpumalanga",110.88,{"$f":"VLOOKUP($Y320,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",300,true,0.08,33264,399168,"2016-02-01","2019-01-31","No",36000,120,36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","37 Walter Sisulu Street","Middelburg","Nkangala",428,105,"DDP"]
[434,"MP","Mpumalanga",223.80500000000001,{"$f":"VLOOKUP($Y321,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"MAIN CENTRE",1108,true,0.1,247975.94,2975711.28,"2013-01-01","2017-12-31","No",258080.9,232.92499999999998,60,"5 Years","5 Years","08 Aug 2017","","24 Han Stradom Street, Witbank","Witbank","Nkangala",428,105,"DDP"]
[435,"MP","Mpumalanga",105.9345,{"$f":"VLOOKUP($Y322,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",200,true,0.1,21186.9,254242.8,"2016-06-01","2018-05-31","No",23010.9,115.0545,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","Stand 2317 Main Road, Elukwatini","Elukwatini","Gert Sibande",428,105,"DDP"]
[436,"MP","Mpumalanga",196.27114043355326,{"$f":"VLOOKUP($Y323,BENCHMARK!$E$3:$G$608,3,FALSE)","v":105},"VTSD",1061,true,0.08,208243.68,2498924.16,"2016-11-01","2018-10-31","No",217920,205.39114043355326,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","57 De Jager Street, Ermelo","Ermelo","Gert Sibande",428,105,"DDP"]
[437,"MP","Mpumalanga",144.88,{"$f":"VLOOKUP($Y324,BENCHMARK!$E$3:$G$608,3,FALSE)","v":115},"CBD",1226,true,0.1,177622.88,2131474.56,"2016-05-01","2018-04-30","No",188804,154,24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","34 Cnr De waal & Andrew Street, Nelspruit","Nelspruit","Ehlanzeni",161,115,"Rode"]
[439,"NC","Northern Cape",95.339622641509436,{"$f":"VLOOKUP($Y325,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",530,true,0.08,50530,606360,"2014-07-01","2017-06-30","Yes",50530,95.339622641509436,36,"3 Years","Month to Month","Aug 2017","","20 STEWARD STREET, PRIESKA","PRIESKA","PIXLEY KA SEME",165,84,"Rode"]
[440,"NC","Northern Cape",133.41107391304345,{"$f":"VLOOKUP($Y326,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",2300,true,0.08,306845.46999999997,3682145.64,"2006-12-01","2016-11-30","Yes",310345.46999999997,134.93281304347826,120,"10 Years","Month to Month","Aug 2017","","SILVER STREAM OFFICE PARK, 10 MUSWELL ROAD SOUTH, BRYANSTON","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[445,"NC","Northern Cape",122.4170610687023,{"$f":"VLOOKUP($Y327,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",262,true,0.1,32073.27,384879.24,"2016-05-01","2018-04-30","No",32625.27,124.52393129770992,24,"2 Years","> 1 Year and <= 2 Years","Aug 2017","","21 CHURCH STREET","COLESBERG","PIXLEY KA SEME",165,84,"Rode"]
[446,"NC","Northern Cape",50.5625,{"$f":"VLOOKUP($Y328,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",384,true,0.1,19416,232992,"2013-09-01","2018-08-31","No",19968,52,60,"5 Years","5 Years","Aug 2017","","7 ALEXANDER STREET","DE AAR","PIXLEY KA SEME",165,84,"Rode"]
[448,"NC","Northern Cape",252.11184615384616,{"$f":"VLOOKUP($Y329,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",130,true,0.1,32774.54,393294.48,"2014-03-01","2017-02-28","Yes",32774.54,252.11184615384616,36,"3 Years","Month to Month","Aug 2017","","HODGET STR 2, ERF 1501","POSTMASBURG","ZF MGCAWU",165,84,"Rode"]
[449,"NC","Northern Cape",89.90087623220154,{"$f":"VLOOKUP($Y330,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",1826,true,0.1,164159,1969908,"2010-02-01","2019-12-31","No",164159,89.90087623220154,119,"9 Years 11 Months",">=10 Years","Aug 2017","","6 THOMPSON STREET","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[450,"NC","Northern Cape",106.2300846153846,{"$f":"VLOOKUP($Y331,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",1300,true,0.1,138099.10999999999,1657189.32,"2008-07-15","2018-07-14","No",142787.81,109.83677692307693,120,"10 Years 1 Month",">=10 Years","Aug 2017","","ERF 18627, OLD DE BEERS RD","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[452,"NC","Northern Cape",94.699792960662521,{"$f":"VLOOKUP($Y332,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",483,true,0.08,45740,548880,"2017-06-01","2019-09-30","No",45740,94.699792960662521,28,"2 Years 4 Months","> 2 Years and <= 3 Years","Aug 2017","","AANDIA CENTRE, 18 VOORTREKKER STREET, SPRINGBOK","SPRINGBOK ","NAMAKWA",165,84,"Rode"]
[453,"NC","Northern Cape",54.127176684881604,{"$f":"VLOOKUP($Y333,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",549,true,7.0000000000000007E-2,29715.82,356589.84,"2014-10-01","2019-09-30","No",35715.56,65.055664845173041,60,"5 Years","5 Years","Aug 2017","","42 STASIE STREET, ERF 1006","DE AAR","PIXLEY KA SEME",165,84,"Rode"]
[454,"NC","Northern Cape",103.4074074074074,{"$f":"VLOOKUP($Y334,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",675,true,0.08,69800,837600,"2015-03-01","2020-02-28","No",74250,110,60,"5 Years","5 Years","Aug 2017","","CHECKERS CENTRE","UPINGTON","ZF MGCAWU",165,84,"Rode"]
[455,"NC","Northern Cape",214.64411363636364,{"$f":"VLOOKUP($Y335,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",440,true,0.08,94443.41,1133320.92,"2013-09-01","2018-08-31","No",97074.81,220.62456818181818,60,"5 Years","5 Years","Aug 2017","","31 MC DOUGALL STREET","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[456,"NC","Northern Cape",71.659609028979972,{"$f":"VLOOKUP($Y336,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"CBD",1779.16,true,7.0000000000000007E-2,127493.91,1529926.92,"2013-07-01","2018-06-30","No",130580.91,73.394697497695532,60,"5 Years","5 Years","Aug 2017","","ERF 15421, CRN KNIGHT & STEAD STR.","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[457,"NC","Northern Cape",94.951808333333332,{"$f":"VLOOKUP($Y337,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",1200,true,0.08,113942.17,1367306.04,"2014-06-01","2017-05-31","Yes",113942.17,94.951808333333332,36,"3 Years","Month to Month","Aug 2017","","CNR RUSSEL & ELLIOT, KIMBERLEY","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[458,"NC","Northern Cape",118.391485,{"$f":"VLOOKUP($Y338,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",2000,true,0.08,236782.97,2841395.64,"2010-10-01","2020-09-30","No",251106.97,125.55348499999999,120,"10 Years",">=10 Years","Aug 2017","","2 CECIL SUSSMAN STREET","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[459,"NC","Northern Cape",78.039839999999998,{"$f":"VLOOKUP($Y339,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"MAIN CENTRE",250,true,0.1,19509.96,234119.52,"2016-01-01","2018-12-31","No",19509.96,78.039839999999998,36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","SCHRODER STREET 94","UPINGTON","ZF MGCAWU",165,84,"Rode"]
[461,"NC","Northern Cape",118.14560658578857,{"$f":"VLOOKUP($Y340,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",3462,true,0.05,409020.09,4908241.08,"2014-08-01","2019-07-31","No",413712.09,119.50089254766031,60,"5 Years","5 Years","Aug 2017","","CO BREE & PHILLIP STREET","SPRINGBOK ","NAMAKWA",165,84,"Rode"]
[462,"NC","Northern Cape",163.5259965635739,{"$f":"VLOOKUP($Y341,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",582,true,0.08,95172.13,1142065.56,"2014-03-15","2019-03-14","No",95172.13,163.52599656357387,61,"5 Years 1 Month","5 Years","Aug 2017","","31 MC DOUGALL STREET","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[465,"NC","Northern Cape",129.27891666666667,{"$f":"VLOOKUP($Y342,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",120,true,0.1,15513.47,186161.64,"2017-04-01","2020-03-31","No",15513.47,129.27891666666667,36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","43 A & B CHURCH STR","DE AAR","PIXLEY KA SEME",165,84,"Rode"]
[469,"NC","Northern Cape",57.329463087248321,{"$f":"VLOOKUP($Y343,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"CBD",596,true,0.05,34168.36,410020.32,"2012-10-01","2017-09-30","No",39688.36,66.591208053691275,60,"5 Years","5 Years","Aug 2017","","DE BEERS RD 6","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[470,"NC","Northern Cape",92.665952618453858,{"$f":"VLOOKUP($Y344,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",4010,true,0.08,371590.47,4459085.6399999997,"2015-10-01","2025-08-31","No",383522.67,95.641563591022447,119,"9 Years 11 Months",">=10 Years","Aug 2017","","ERF 29681, LONG STREET","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[472,"NC","Northern Cape",80.969071428571425,{"$f":"VLOOKUP($Y345,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",280,true,7.4999999999999997E-2,22671.34,272056.08,"2016-03-01","2019-02-28","No",22671.34,80.969071428571425,36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","47 CHURCH STREET","DE AAR","PIXLEY KA SEME",165,84,"Rode"]
[473,"NC","Northern Cape",115.83,{"$f":"VLOOKUP($Y346,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",400,true,0.08,46332,555984,"2016-09-01","2019-08-31","No",46332,115.83,36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","2 KEKEWICH DRIVE MONUMENT HEIGHTS","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[474,"NC","Northern Cape",100,{"$f":"VLOOKUP($Y347,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"MAIN CENTRE",230,true,0.08,23000,276000,"2016-07-01","2019-07-30","No",23000,100,37,"3 Years 1 Month","> 2 Years and <= 3 Years","Aug 2017","","24 SCHROEDER STREET, UPINGTON","UPINGTON","ZF MGCAWU",165,84,"Rode"]
[476,"NC","Northern Cape",109.17693,{"$f":"VLOOKUP($Y348,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"CBD",1000,true,0.08,109176.93,1310123.1599999999,"2009-10-01","2018-09-30","No",109176.93,109.17693,108,"9 Years","8-9 Years","Aug 2017","","CO CHAPPEL & DU TOITSPAN STREET","KIMBERLEY ","FRANCES BAARD",426,85,"DDP"]
[477,"NC","Northern Cape",54.683122222222217,{"$f":"VLOOKUP($Y349,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",900,true,7.4999999999999997E-2,49214.81,590577.72,"2012-11-01","2017-10-31","No",54734.81,60.816455555555557,60,"5 Years","5 Years","Aug 2017","","STAND 8516","DE AAR","PIXLEY KA SEME",165,84,"Rode"]
[479,"NC","Northern Cape",93.312061538461549,{"$f":"VLOOKUP($Y350,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"CBD",3250,true,0.08,303264.2,3639170.4,"2014-10-01","2024-08-30","No",341421.55,105.05278461538461,119,"9 Years 11 Months",">=10 Years","Aug 2017","","CNR JONES & LENOX STR","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[480,"NC","Northern Cape",62.261934293801481,{"$f":"VLOOKUP($Y351,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",314.43,true,0.08,19577.02,234924.24,"2011-02-01","2016-01-31","Yes",21785.02,69.28416499697866,60,"5 Years","Month to Month","Aug 2017","","C/O HOSPITAL & KING STR","SPRINGBOK ","NAMAKWA",165,84,"Rode"]
[481,"NC","Northern Cape",32.13281105990783,{"$f":"VLOOKUP($Y352,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",217,true,0.08,6972.82,83673.84,"2013-04-01","2014-03-31","Yes",6972.82,32.132811059907837,12,"12 months","Month to Month","Aug 2017","","MARRAY STR","COLESBERG","PIXLEY KA SEME",165,84,"Rode"]
[482,"NC","Northern Cape",44.864192307692306,{"$f":"VLOOKUP($Y353,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",260,true,0.08,11664.69,139976.28,"2010-03-01","2015-05-28","Yes",12216.69,46.987269230769229,62,"5 Years 2 Months","Month to Month","Aug 2017","","FRIEDLANDER STREET","DE AAR","PIXLEY KA SEME",165,84,"Rode"]
[484,"NC","Northern Cape",53.25,{"$f":"VLOOKUP($Y354,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",240,true,6.5000000000000002E-2,12780,153360,"2013-01-01","2015-12-31","Yes",12780,53.25,36,"3 Years","Month to Month","Aug 2017","","ERF 93","HARTSWATER","FRANCES BAARD",165,84,"Rode"]
[485,"NC","Northern Cape",145.31704376163873,{"$f":"VLOOKUP($Y355,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"MAIN CENTRE",2148,true,0.06,312141.01,3745692.12,"2017-06-01","2022-06-30","No",312141.01,145.31704376163873,61,"5 Years 1 Month","5 Years","Aug 2017","","DU TOITSPAN RD","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[491,"NC","Northern Cape",139.91919249592169,{"$f":"VLOOKUP($Y356,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"VTSD",1226,true,9.5000000000000001E-2,171540.93,2058491.16,"2007-02-01","2017-01-31","Yes",180356.13,147.10940456769984,120,"10 Years","Month to Month","Aug 2017","","SUMMERDOWN PLACE. KURUMAN","KURUMAN ","JOHN TAOLE GAETSEWE",426,85,"DDP"]
[492,"NC","Northern Cape",57.25223391812866,{"$f":"VLOOKUP($Y357,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",855,true,0.1,48950.66,587407.92000000004,"2011-04-01","2011-09-30","Yes",48950.66,57.252233918128653,6,"6 months","Month to Month","Aug 2017","","STAND 588","MOTHIBISTAD","JOHN TAOLE GAETSEWE",165,84,"Rode"]
[493,"NC","Northern Cape",29.524243879020645,{"$f":"VLOOKUP($Y358,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",41.66,true,0.08,1229.98,14759.76,"2004-01-01","2006-12-31","Yes",1229.98,29.524243879020645,36,"3 Years","Month to Month","Aug 2017","","ERF 3000","OLIFANTS-HOEK ","JOHN TAOLE GAETSEWE",165,84,"Rode"]
[497,"NC","Northern Cape",123.50999327956988,{"$f":"VLOOKUP($Y359,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",1488,true,9.5000000000000001E-2,183782.87,2205394.44,"2007-03-01","2017-02-28","Yes",185321.86,124.54426075268817,120,"10 Years","Month to Month","Aug 2017","","14 VAN RIEBEECK STREET","SPRINGBOK ","NAMAKWA",165,84,"Rode"]
[503,"NC","Northern Cape",19.659499263622973,{"$f":"VLOOKUP($Y360,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",1358,true,0.06,26697.599999999999,320371.20000000001,"2017-04-01","2022-03-31","No",29457.599999999999,21.691899852724596,60,"5 Years","5 Years","Aug 2017","","C/O CHURCH & STEWARD STR.","PRIESKA","PIXLEY KA SEME",165,84,"Rode"]
[507,"NC","Northern Cape",101.41709966934341,{"$f":"VLOOKUP($Y361,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",127.02,true,0,12882,154584,"2015-04-01","2016-03-31","Yes",12882,101.41709966934341,12,"12 months","Month to Month","Aug 2017","","22 VOORTREKKER STREET","KAKAMAS","ZF MGCAWU",165,84,"Rode"]
[508,"NC","Northern Cape",65.884528301886803,{"$f":"VLOOKUP($Y362,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",265,true,0.1,17459.400000000001,209512.8,"2010-08-01","2015-07-31","Yes",17459.400000000001,65.884528301886789,60,"5 Years","Month to Month","Aug 2017","","161 MAIN STREET","KEIMOES","ZF MGCAWU",165,84,"Rode"]
[513,"NC","Northern Cape",75.350999999999999,{"$f":"VLOOKUP($Y363,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"CBD",530,true,0.1,39936.03,479232.36,"2014-03-01","2019-02-28","No",46284.03,87.328358490566032,60,"5 Years","5 Years","Aug 2017","","14 VILLIERS STREET","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[514,"NC","Northern Cape",66.875178500000004,{"$f":"VLOOKUP($Y364,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"CBD",4986,true,0.1,333439.64,4001275.68,"2016-10-01","2017-03-31","Yes",341933.84,68.578788608102684,6,"6 months","Month to Month","Aug 2017","","ERF 15421, CRN KNIGHT & STEAD STR.","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[515,"NC","Northern Cape",66.747920662598077,{"$f":"VLOOKUP($Y365,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"CBD",6882,true,0.06,459359.19,5512310.2800000003,"2015-08-01","2018-07-31","No",471148.05,68.460919790758496,36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","22-26 BEAN STREET","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[517,"NC","Northern Cape",68.688974358974363,{"$f":"VLOOKUP($Y366,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",390,true,7.0000000000000007E-2,26788.7,321464.40000000002,"2013-05-01","2018-04-30","No",26788.7,68.688974358974363,60,"5 Years","5 Years","Aug 2017","","16 MELVOR STREET","DE AAR","PIXLEY KA SEME",165,84,"Rode"]
[518,"NC","Northern Cape",94.051724137931032,{"$f":"VLOOKUP($Y367,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",232,true,0.06,21820,261840,"2015-10-01","2020-09-30","No",23200,100,60,"5 Years","5 Years","Aug 2017","","33 BEARER STREET","KURUMAN","JOHN TAOLE GAETSEWE",165,84,"Rode"]
[519,"NC","Northern Cape",129.08860759493672,{"$f":"VLOOKUP($Y368,BENCHMARK!$E$3:$G$608,3,FALSE)","v":85},"CBD",2370,true,7.4999999999999997E-2,305940,3671280,"2016-09-01","2022-08-31","No",305940,129.08860759493672,72,"6 Years","6-7 Years","Aug 2017","","38-40 DUNNEL STREET","KIMBERLEY","FRANCES BAARD",426,85,"DDP"]
[555,"WC","Western Cape",73.594619883040934,{"$f":"VLOOKUP($Y369,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",171,true,5.5E-2,12584.68,151016.16,"2017-04-01","2018-03-31","No",12584.68,73.594619883040934,12,"1 Year","<= 1 Year","Sep 2017","Old Mutual Building (First floor)","4 Voortrekker Str","Caledon","Overberg",369,67.5,"Rode"]
[556,"WC","Western Cape",93.297508305647838,{"$f":"VLOOKUP($Y370,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"Main Centre",60.2,true,0.08,5616.51,67398.12,"2016-05-01","2019-04-30","No",5966.51,99.111461794019931,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","The Business Hub, Philippi Village","Main Str","Philippi","City of Cape Town",369,67.5,"Rode"]
[557,"WC","Western Cape",52.955574372001124,{"$f":"VLOOKUP($Y371,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",177.15,true,0.06,9381.08,112572.96,"2014-10-01","2017-09-30","No",9381.08,52.955574372001124,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Overberg Building (Erf 1845, Voortrekker Str)","Hoofstraat 3","Caledon","Overberg",369,67.5,"Rode"]
[558,"WC","Western Cape",54.101333333333329,{"$f":"VLOOKUP($Y372,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",45,true,0.06,2434.56,29214.720000000001,"2016-04-01","2019-03-31","No",2434.56,54.101333333333329,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Villiersdorp, 11 van Riebeeck Str","11 Van Riebeeck Str","Villiersdorp","Overberg",369,67.5,"Rode"]
[559,"WC","Western Cape",47.356318181818182,{"$f":"VLOOKUP($Y373,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",220,true,0.06,10418.39,125020.68,"2014-10-01","2017-09-30","No",10418.39,47.356318181818182,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Eskom Building: Voortrek Street (Erf 1886, Voortrekker Str)","Erf 1886, Voortrekker Str","Swellendam","Overberg",369,67.5,"Rode"]
[560,"WC","Western Cape",123.07825,{"$f":"VLOOKUP($Y374,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",80,true,0.09,9846.26,118155.12,"2011-01-01","2018-04-30","No",9846.26,123.07825,88,"7 Years, 4 Months","6-7 Years","Sep 2017","15 Dollie Centre-Agriculture ","Dollies Centre, Atlantis","Atlantis","City of Cape Town",325,90,"Rode"]
[561,"WC","Western Cape",93.057307692307688,{"$f":"VLOOKUP($Y375,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",52,true,0.08,4838.9799999999996,58067.76,"2012-10-01","2017-09-30","No",4838.9799999999996,93.057307692307688,60,"5 Years","5 Years","Sep 2017","Demar Centre ","Demar Centre","Knysna","Eden",389,90,"Rode"]
[562,"WC","Western Cape",33.500681818181818,{"$f":"VLOOKUP($Y376,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",132,true,0.08,4422.09,53065.08,"2011-11-01","2018-04-30","No",4422.09,33.500681818181818,78,"6 Years, 6 Months","6-7 Years","Sep 2017","DF Malherbe Building ","DF Malherbe Building","Riverdale","Eden",389,90,"Rode"]
[563,"WC","Western Cape",79.450090909090918,{"$f":"VLOOKUP($Y377,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",110,true,0.08,8739.51,104874.12,"2017-04-01","2018-03-31","No",8739.51,79.450090909090918,12,"1 Year","<= 1 Year","Sep 2017","Mossel Bay Thusong Centre ","Mossel Bay Thusong Centre","Mossel Bay","Eden",389,90,"Rode"]
[564,"WC","Western Cape",116.75382113821138,{"$f":"VLOOKUP($Y378,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",30.75,true,0.08,3590.18,43082.16,"2014-07-01","2018-04-30","No",3590.18,116.75382113821138,46,"3 Years, 10 Months","> 3 Years and <= 4 Years","Sep 2017","Tuin Roete Building, Main Road, Avontuur","Tuin Roete Building, Main Road ","Avontuur","Eden",389,90,"Rode"]
[567,"WC","Western Cape",44.999999999999993,{"$f":"VLOOKUP($Y379,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",398.18,true,0.08,17918.099999999999,215017.2,"2017-04-01","2020-03-31","No",17918.099999999999,44.999999999999993,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Diagnostic Centre","1 Peter Jacobs Avenue","Beaufort West","Central Karoo",353,87.5,"Rode"]
[568,"WC","Western Cape",33.944604523843829,{"$f":"VLOOKUP($Y380,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",138.82,true,7.4999999999999997E-2,4712.1899999999996,56546.28,"2016-09-01","2021-08-31","No",4712.1899999999996,33.944604523843829,60,"5 Years","5 Years","Sep 2017","Laingsburg Business entre Shop 8","Stand 1612, Lainsgburg Business centre","Laingsburg","Central Karoo",353,87.5,"Rode"]
[569,"WC","Western Cape",57,{"$f":"VLOOKUP($Y381,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",427,true,6.5000000000000002E-2,24339,292068,"2017-04-01","2022-04-30","No",24339,57,61,"5 Years, 1 Months","5 Years","Sep 2017","13 Matzikama Street Building-Agriculture ","13 Matzikama Street, Vredendal ","Vredendal","West Coast",325,90,"Rode"]
[570,"WC","Western Cape",22.8,{"$f":"VLOOKUP($Y382,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",20,true,0.09,456,5472,"2017-04-01","2020-03-30","No",456,22.8,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Ebenhaezer Old Post Office-Agriculture ","Old Post Office, Ebenhaezer ","Vredendal ","West Coast",325,90,"Rode"]
[571,"WC","Western Cape",52.5,{"$f":"VLOOKUP($Y383,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",40,true,6.6000000000000003E-2,2100,25200,"2017-04-01","2020-03-31","No",2100,52.5,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","30 Voortrekker Str Shop No 4- Agriculture","30 Voortrekker Str Shop No 4, Van Rhynsdorp ","Van Rhynsdorp","West Coast",325,90,"Rode"]
[572,"WC","Western Cape",99.492093023255805,{"$f":"VLOOKUP($Y384,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",43,true,0.08,4278.16,51337.919999999998,"2011-04-01","2017-09-30","No",4278.16,99.492093023255805,78,"6 Years, 6 Months","6-7 Years","Sep 2017","Woolworths Building-Agriculture ","31 Main Road, Woolwoth Artium, ","Vredenberg  ","West Coast",325,90,"Rode"]
[573,"WC","Western Cape",55.371481481481482,{"$f":"VLOOKUP($Y385,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",216,true,7.4999999999999997E-2,11960.24,143522.88,"2017-04-01","2018-03-31","No",11960.24,55.371481481481482,12,"1 Year","<= 1 Year","Sep 2017","Moorreesburg Koringboere ","C/o lang and Die Trek Street   ","Moorreesburg ","West Coast",325,90,"Rode"]
[574,"WC","Western Cape",72.161764705882348,{"$f":"VLOOKUP($Y386,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",17,true,5.5E-2,1226.75,14721,"2016-04-01","2019-03-31","No",1226.75,72.161764705882348,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Robertson Thusong Centre, Paddy Street, Robertson","Paddy Street ","Robertson","Cape Winelands",353,87.5,"Rode"]
[575,"WC","Western Cape",60.135051546391757,{"$f":"VLOOKUP($Y387,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",97,true,5.5E-2,5833.1,69997.2,"2016-05-01","2021-03-31","No",5833.1,60.135051546391757,59,"4 Years, 11 Months","5 Years","Sep 2017","50 Bad Street, Montagu","50 Bad Street","Montagu","Cape Winelands",353,87.5,"Rode"]
[576,"WC","Western Cape",162.87214961448024,{"$f":"VLOOKUP($Y388,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",182.87,true,6.5000000000000002E-2,29784.43,357413.16,"2017-04-01","2018-03-31","No",31884.43,174.35571717613604,12,"1 Year","<= 1 Year","Sep 2017","Oude Bloemhof, Plein Street, Stellenbosch","Plein Street","Stellenbosch","Cape Winelands",353,87.5,"Rode"]
[577,"WC","Western Cape",75.605115207373274,{"$f":"VLOOKUP($Y389,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"VTSD",217,true,7.0000000000000007E-2,16406.310000000001,196875.72,"2016-05-01","2019-04-30","No",16406.310000000001,75.605115207373274,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","100 Voortrekker Street, Ceres","100 Voortrekker Street","Ceres","Cape Winelands",352,97.5,"Rode"]
[578,"WC","Western Cape",71.346610169491527,{"$f":"VLOOKUP($Y390,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"VTSD",295,true,5.5E-2,21047.25,252567,"2016-07-01","2019-06-30","No",21047.25,71.346610169491527,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Wellington Centre, 32 Church Street","32 Church Street","Wellington","Cape Winelands",352,97.5,"Rode"]
[579,"WC","Western Cape",80.027755102040814,{"$f":"VLOOKUP($Y391,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",24.5,true,0.08,1960.68,23528.16,"2016-04-01","2019-03-31","No",1960.68,80.027755102040814,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","ARC Infruitec, Klapmuts Road, Stellenbosch","Klapmuts Road","Stellenbosch","Cape Winelands",353,87.5,"Rode"]
[580,"WC","Western Cape",31.560125000000003,{"$f":"VLOOKUP($Y392,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",240,true,0.08,7574.43,90893.16,"2017-04-01","2020-03-31","No",7574.43,31.560125000000003,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","40 Jones Street","40 Jones Street, Oudtshoorn","Oudtshoorn","Eden",353,87.5,"Rode"]
[581,"WC","Western Cape",55.276153846153846,{"$f":"VLOOKUP($Y393,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",78,true,0.1,4311.54,51738.48,"2011-06-01","2017-10-31","No",4311.54,55.276153846153846,77,"6 Years, 5 Months","6-7 Years","Sep 2017","Old Post Office Building","19 Main Road, Riversdale","Riversdale","Eden",389,90,"Rode"]
[582,"WC","Western Cape",84.658262711864396,{"$f":"VLOOKUP($Y394,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",472,true,0.08,39958.699999999997,479504.4,"2011-03-01","2018-04-30","No",39958.699999999997,84.658262711864396,86,"7 Years, 2 Months","6-7 Years","Sep 2017","Queenspark Building","Baron van Rheede Street, Oudtshoorn","Oudtshoorn","Eden",353,87.5,"Rode"]
[583,"WC","Western Cape",40.692814710042434,{"$f":"VLOOKUP($Y395,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",707,true,0.1,28769.82,345237.84,"2017-04-01","2022-03-31","No",28769.82,40.692814710042434,60,"5 Years","5 Years","Sep 2017","MRC - Driftsands","Duif Street, Park Circle","Eeste River","City of Cape Town",369,67.5,"Rode"]
[584,"WC","Western Cape",60.379844961240309,{"$f":"VLOOKUP($Y396,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",258,true,7.4999999999999997E-2,15578,186936,"2017-04-01","2020-03-31","No",15578,60.379844961240309,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Matzikama Karin Building-Community Safety","44 Voortrekker Street, ","Vredendal ","West Coast",325,90,"Rode"]
[585,"WC","Western Cape",109.91063665473723,{"$f":"VLOOKUP($Y397,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",5309,true,5.5E-2,583515.56999999995,7002186.8399999999,"2015-12-01","2020-11-30","No",688065.57,129.60361084950082,60,"5 Years","5 Years","Sep 2017","35 Wale Street Building ","35 Wale Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[586,"WC","Western Cape",44.112827225130893,{"$f":"VLOOKUP($Y398,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",573,true,5.5E-2,25276.65,303319.8,"2011-09-01","2018-04-30","No",25276.65,44.112827225130893,80,"6 Years, 8 Months","6-7 Years","Sep 2017","Prince Vincent Building","86 Bland Street Mossel Bay ","Mossel Bay","Eden",389,90,"Rode"]
[588,"WC","Western Cape",80.557627494456753,{"$f":"VLOOKUP($Y399,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",902,true,0.1,72662.98,871955.76,"2017-04-01","2022-03-31","No",72662.98,80.557627494456753,60,"5 Years","5 Years","Sep 2017","Seppie Greef Building","Voortrekker Road, Oudtshoorn","Oudtshoorn","Eden",353,87.5,"Rode"]
[589,"WC","Western Cape",142.03952481840193,{"$f":"VLOOKUP($Y400,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",6608,true,0.1,938597.18,11263166.16,"2010-10-01","2018-04-30","No",968117.18,146.50683716707022,91,"7 Years, 7 Months","8-9 Years","Sep 2017","Protea Assurance Building ","Greenmarket Square","Cape Town","City of Cape Town",249,97.5,"Rode"]
[590,"WC","Western Cape",39.9,{"$f":"VLOOKUP($Y401,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",232,true,5.5E-2,9256.7999999999993,111081.60000000001,"2016-05-01","2019-04-30","No",9256.7999999999993,39.9,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","31 Matzikama Street Building- DCAS","31 Matzikama Street ","Vredendal ","West Coast",325,90,"Rode"]
[591,"WC","Western Cape",82.080013951866064,{"$f":"VLOOKUP($Y402,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",286.7,true,5.5E-2,23532.34,282388.08,"2017-04-01","2020-03-31","No",23532.34,82.080013951866064,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Vredenburg Medical Centre ","6 Hill Street ","Vredenberg","West Coast",325,90,"Rode"]
[592,"WC","Western Cape",57.062170329670323,{"$f":"VLOOKUP($Y403,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",1820,true,5.5E-2,103853.15,1246237.8,"2016-04-01","2021-03-31","No",103853.15,57.062170329670323,60,"5 Years","5 Years","Sep 2017","22 Adderley Street, Worcester","22 Adderley Street","Worcester","Cape Winelands",353,87.5,"Rode"]
[593,"WC","Western Cape",104.16749999999999,{"$f":"VLOOKUP($Y404,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",220,true,7.4999999999999997E-2,22916.85,275002.2,"2016-04-01","2021-03-31","No",22916.85,104.16749999999999,60,"5 Years","5 Years","Sep 2017","11 van der Lingen Street, Paarl","11 van der Lingen Street","Paarl","Cape Winelands",353,87.5,"Rode"]
[594,"WC","Western Cape",93.057600000000008,{"$f":"VLOOKUP($Y405,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",25,true,0.08,2326.44,27917.279999999999,"2013-06-01","2018-05-31","No",2326.44,93.057600000000008,60,"5 Years","5 Years","Sep 2017","Demar Centre ","Main Street","Knysna","Eden",389,90,"Rode"]
[595,"WC","Western Cape",83.753623188405797,{"$f":"VLOOKUP($Y406,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",22.08,true,0.08,1849.28,22191.360000000001,"2012-06-01","2018-04-30","No",1849.28,83.753623188405797,71,"5 Years, 11 Months","6-7 Years","Sep 2017","Paarl East Thusong Centre, van der Stel Street, Paarl","van der Stel Street","Paarl","Cape Winelands",353,87.5,"Rode"]
[596,"WC","Western Cape",71.024547920434003,{"$f":"VLOOKUP($Y407,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",221.2,true,0.08,15710.63,188527.56,"2014-08-01","2018-04-30","No",15710.63,71.024547920434003,45,"3 Years, 9 Months","> 3 Years and <= 4 Years","Sep 2017","Diaz Office Park, Mossel Bay","Unit 23 & 24 (No.3 Beach Boulevard West, Mossel Bay)","Mossel Bay","Eden",389,90,"Rode"]
[597,"WC","Western Cape",243.88895645247612,{"$f":"VLOOKUP($Y408,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",3979.79,true,0.1,970626.83,11647521.960000001,"2012-11-01","2018-04-30","No",970626.83,243.88895645247612,66,"5 Years, 6 Months","5 Years","Sep 2017","Norton Rose House 1st and 2nd & 5th ","Riebeek Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[598,"WC","Western Cape",45.816600000000001,{"$f":"VLOOKUP($Y409,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",150,true,7.0000000000000007E-2,6872.49,82469.88,"2014-11-01","2018-03-31","No",6872.49,45.816600000000001,41,"3 Years, 5 Months","> 3 Years and <= 4 Years","Sep 2017","Montana Building (789)","50 long Street","Piketberg","West Coast",325,90,"Rode"]
[599,"WC","Western Cape",44.583333333333336,{"$f":"VLOOKUP($Y410,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",120,true,7.0000000000000007E-2,5350,64200,"2017-02-01","2022-01-31","No",5700,47.5,60,"5 Years","5 Years","Sep 2017","Grabouw, CDW Office","c/o Granny Smith & Industrial Rd ","Grabouw","Overberg",353,87.5,"Rode"]
[600,"WC","Western Cape",119.80635844177512,{"$f":"VLOOKUP($Y411,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",959.04,true,0.08,114899.09,1378789.08,"2017-04-01","2020-03-31","No",149339.09,155.71726935268603,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Atterbury House 4th Floor ","9 Riebeek Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[601,"WC","Western Cape",194.98,{"$f":"VLOOKUP($Y412,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",1000,true,7.4999999999999997E-2,194980,2339760,"2008-03-01","2018-04-30","No",194980,194.98,122,"10 Years, 2 Months",">=10 Years","Sep 2017","Norton Rose House 6th Floor","Riebeek Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[602,"WC","Western Cape",105.45,{"$f":"VLOOKUP($Y413,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",2895,true,0.08,305277.75,3663333,"2017-05-01","2020-04-30","No",305277.75,105.45,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Golden Acre Building - 10, 11 and 13th Floors ","Cnr Strand and Adderley Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[603,"WC","Western Cape",104.27499160147813,{"$f":"VLOOKUP($Y414,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",833.48,true,0.09,86911.12,1042933.44,"2013-03-01","2018-07-31","No",86911.12,104.27499160147813,65,"5 Years, 5 Months","5 Years","Sep 2017","Sam Newman Building","95 Main Road, Somerset West","Somerset West","City of Cape Town",353,87.5,"Rode"]
[604,"WC","Western Cape",92.449023904382472,{"$f":"VLOOKUP($Y415,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",502,true,7.4999999999999997E-2,46409.41,556912.92000000004,"2010-08-01","2018-04-30","No",46409.41,92.449023904382472,93,"7 Years, 9 Months","8-9 Years","Sep 2017","15 Dollies-Social Development","Dollies Centre","Atlantis","City of Cape Town",325,90,"Rode"]
[605,"WC","Western Cape",93.057417582417585,{"$f":"VLOOKUP($Y416,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",364,true,0.08,33872.9,406474.8,"2013-06-01","2018-05-31","No",33872.9,93.057417582417585,60,"5 Years","5 Years","Sep 2017","Demar Centre","Main Street","Knysna","Eden",389,90,"Rode"]
[606,"WC","Western Cape",107.82444444444444,{"$f":"VLOOKUP($Y417,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"MAIN CENTRE",531,true,0.08,57254.78,687057.36,"2015-06-01","2018-03-31","No",57254.78,107.82444444444444,34,"2 Years, 10 Months","> 2 Years and <= 3 Years","Sep 2017","Millpark Building","Ixia Street  Milnerton 7441","Milnerton ","City of Cape Town",325,90,"Rode"]
[607,"WC","Western Cape",79.450705882352949,{"$f":"VLOOKUP($Y418,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",85,true,0.08,6753.31,81039.72,"2017-04-01","2018-03-31","No",6753.31,79.450705882352949,12,"1 Year","<= 1 Year","Sep 2017","Mossel Bay Thusong Centre","Adriaanse Street, KwaNonqaba, Mossel Bay","Mossel Bay","Eden",389,90,"Rode"]
[608,"WC","Western Cape",42.124750957854403,{"$f":"VLOOKUP($Y419,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",261,true,0.08,10994.56,131934.72,"2017-04-01","2020-03-31","No",10994.56,42.124750957854403,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Oranje Heide Library ","Erf 3522, Van Riebeeck Street, Riversdale","Riversdale","Eden",389,90,"Rode"]
[609,"WC","Western Cape",82.196666666666658,{"$f":"VLOOKUP($Y420,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",966,true,0.1,79401.98,952823.76,"2017-04-01","2022-03-31","No",79401.98,82.196666666666658,60,"5 Years","5 Years","Sep 2017","Seppie Greef Building","Voortrekker Road, Oudtshoorn","Oudtshoorn","Eden",353,87.5,"Rode"]
[610,"WC","Western Cape",56.312800000000003,{"$f":"VLOOKUP($Y421,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",75,true,0.09,4223.46,50681.52,"2012-06-01","2018-04-30","No",4223.46,56.312800000000003,71,"5 Years, 11 Months","6-7 Years","Sep 2017","Thembalethu Thusong Centre","Off Sandkraal Road, Thembalethu, George","George","Eden",389,90,"Rode"]
[611,"WC","Western Cape",42.32673267326733,{"$f":"VLOOKUP($Y422,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",202,true,0.1,8550,102600,"2013-03-01","2018-04-30","No",8550,42.32673267326733,62,"5 Years, 2 Months","5 Years","Sep 2017","Thusong Centre Oudtshoorn","C/o Voortrekker & Langenhoven Road, Oudtshoorn","Oudtshoorn","Eden",353,87.5,"Rode"]
[612,"WC","Western Cape",97.584000000000003,{"$f":"VLOOKUP($Y423,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",1522,true,7.0000000000000007E-2,148522.848,1782274.176,"2016-03-01","2021-02-28","No",148522.848,97.584000000000003,60,"5 Years","5 Years","Sep 2017","Rentzburghof","Courtnay Street, George","George","Eden",389,90,"Rode"]
[613,"WC","Western Cape",50.599615384615383,{"$f":"VLOOKUP($Y424,BENCHMARK!$E$3:$G$608,3,FALSE)","v":100},"MAIN CENTRE",26,true,5.5E-2,1315.59,15787.08,"2016-02-01","2019-01-31","No",1315.59,50.599615384615383,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Kensington Day Hospital","155 12th Avenue","Cape Town","City of Cape Town",317,100,"Rode"]
[614,"WC","Western Cape",66.990144557680367,{"$f":"VLOOKUP($Y425,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",595.61,true,0.08,39900,478800,"2017-04-01","2019-03-31","No",39900,66.990144557680367,24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","NG Kerk Sentrum Caledon (Office & Parking)","Hoofstraat 3","Caledon","Overberg",369,67.5,"Rode"]
[615,"WC","Western Cape",78.983950131233598,{"$f":"VLOOKUP($Y426,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"MAIN CENTRE",762,true,0.08,60185.77,722229.24,"2014-10-01","2019-09-30","No",60185.77,78.983950131233598,60,"5 Years","5 Years","Sep 2017","Westport Park\nErf 50763, Wespoort Drive, G and 1St floors","Wespoort Drive","Mitchell's Plain","City of Cape Town",369,67.5,"Rode"]
[616,"WC","Western Cape",125.27484848484848,{"$f":"VLOOKUP($Y427,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",33,true,0.08,4134.07,49608.84,"2017-02-01","2022-01-31","No",4134.07,125.27484848484848,60,"5 Years","5 Years","Sep 2017","Hawston Thusong Cntr (ptn of Erf 2942, Hawston)","Church Str","Hawston","Overberg",389,90,"Rode"]
[617,"WC","Western Cape",93.137999999999991,{"$f":"VLOOKUP($Y428,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",25,true,7.4999999999999997E-2,2328.4499999999998,27941.4,"2016-04-01","2019-03-31","No",2328.4499999999998,93.137999999999991,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Swellendam Thusong Centre","Erf 8, Vollenhoven Str","Swellendam","Overberg",353,87.5,"Rode"]
[618,"WC","Western Cape",71.803566666666669,{"$f":"VLOOKUP($Y429,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",300,true,0.08,21541.07,258492.84,"2016-08-01","2019-07-31","No",21541.07,71.803566666666669,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Onrus Trading Post (First floor + parking)","Onrus Trading Post","Onrustriver","Overberg",389,90,"Rode"]
[619,"WC","Western Cape",206.09468085106386,{"$f":"VLOOKUP($Y430,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",47,true,0.08,9686.4500000000007,116237.4,"2017-04-01","2020-03-31","No",9686.4500000000007,206.09468085106386,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Laingsburg Thusong Centre","2 Van Riebeek Street","Laingsburg","Central Karoo",353,87.5,"Rode"]
[620,"WC","Western Cape",71.085833333333326,{"$f":"VLOOKUP($Y431,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",12,true,0.08,853.03,10236.36,"2013-05-01","2018-04-30","No",853.03,71.085833333333326,60,"5 Years","5 Years","Sep 2017","Murraysburg Thusong Centre","23 Beaufort Street","Murraysburg","Central Karoo",353,87.5,"Rode"]
[621,"WC","Western Cape",69.19580152671756,{"$f":"VLOOKUP($Y432,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",131,true,0.09,9064.65,108775.8,"2017-08-01","2018-04-30","No",9064.65,69.19580152671756,9,"9 Months","<= 1 Year","Sep 2017","Prince Albert Thusong Centre","1 Adderley Street","Prince Albert","Central Karoo",353,87.5,"Rode"]
[622,"WC","Western Cape",85.431601968288675,{"$f":"VLOOKUP($Y433,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",914.5,true,0.09,78127.199999999997,937526.4,"2017-05-01","2022-04-30","No",78127.199999999997,85.431601968288675,60,"5 Years","5 Years","Sep 2017","42 Main Road, Eersteriver","42 Main Road, ","Eersteriver","City of Cape Town",369,67.5,"Rode"]
[623,"WC","Western Cape",105.07058708414873,{"$f":"VLOOKUP($Y434,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"MAIN CENTRE",511,true,0.09,53691.07,644292.84,"2013-09-01","2018-08-28","No",53691.07,105.07058708414873,60,"5 Years","5 Years","Sep 2017","Cape Gate Décor centre Brackenfell"," C/o Belani & Okavango Road ","Brackenfell","City of Cape Town",353,87.5,"Rode"]
[624,"WC","Western Cape",68.87114583333333,{"$f":"VLOOKUP($Y435,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"MAIN CENTRE",96,true,0.08,6611.63,79339.56,"2017-04-01","2020-03-31","No",6611.63,68.87114583333333,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Shop 2, DVS Centre Delft","C/o Knorhoek & Voorbrug Avenue ","Bellville ","City of Cape Town",353,87.5,"Rode"]
[625,"WC","Western Cape",89.007769080234837,{"$f":"VLOOKUP($Y436,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",511,true,7.0000000000000007E-2,45482.97,545795.64,"2017-04-01","2020-03-31","No",45482.97,89.007769080234837,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Flyer Building, Vredendal","10 Dorp Street ","Vredendal ","West Coast",325,90,"Rode"]
[626,"WC","Western Cape",80.520767918088737,{"$f":"VLOOKUP($Y437,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",586,true,5.5E-2,47185.17,566222.04,"2017-04-01","2022-03-31","No",47185.17,80.520767918088737,60,"5 Years","5 Years","Sep 2017","Mark Street Vredenburg","C/o Lang & Process street ","Vredenberg","West Coast",325,90,"Rode"]
[627,"WC","Western Cape",71.963368520560891,{"$f":"VLOOKUP($Y438,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",380.82,true,0.09,27405.09,328861.08,"2017-04-01","2022-03-31","No",27405.09,71.963368520560891,60,"5 Years","5 Years","Sep 2017","Metropolitan Building","Sinagogo Street","Khayelitsha","City of Cape Town",369,67.5,"Rode"]
[628,"WC","Western Cape",131.1,{"$f":"VLOOKUP($Y439,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"MAIN CENTRE",512,true,0.09,67123.199999999997,805478.40000000002,"2017-04-01","2022-03-31","No",67123.199999999997,131.1,60,"5 Years","5 Years","Sep 2017","Ambition House - Ground floor Bellville","107 Voortrekker ","Bellville ","City of Cape Town",353,87.5,"Rode"]
[630,"WC","Western Cape",163.51636363636362,{"$f":"VLOOKUP($Y440,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"MAIN CENTRE",220,true,0.08,35973.599999999999,431683.2,"2014-02-01","2019-01-31","No",35973.599999999999,163.51636363636362,60,"5 Years","5 Years","Sep 2017","44 Main Road Fish Hoek","44 Main Road ","Fish Hoek","City of Cape Town",313,90,"Rode"]
[632,"WC","Western Cape",83.751951219512193,{"$f":"VLOOKUP($Y441,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",41,true,0.08,3433.83,41205.96,"2012-08-01","2018-04-30","No",3433.83,83.751951219512193,69,"5 Years, 9 Months","6-7 Years","Sep 2017","Paarl (Mbekweni) Thusong Centre, Silimela Street, Paarl","Silimela Street","Paarl","Cape Winelands",353,87.5,"Rode"]
[633,"WC","Western Cape",79.34368932038835,{"$f":"VLOOKUP($Y442,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",103,true,0.08,8172.4,98068.800000000003,"2012-02-01","2018-04-30","No",8172.4,79.34368932038835,75,"6 Years, 3 Months","6-7 Years","Sep 2017","Ceres Thusong Centre, Bella Vista, Ceres","Bella Vista ","Ceres","Cape Winelands",353,87.5,"Rode"]
[634,"WC","Western Cape",50.780679012345672,{"$f":"VLOOKUP($Y443,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",162,true,5.5E-2,8226.4699999999993,98717.64,"2016-04-01","2019-03-31","No",8226.4699999999993,50.780679012345672,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Robertson Thusong Centre, Paddy Street, Robertson","Paddy Street","Robertson","Cape Winelands",353,87.5,"Rode"]
[635,"WC","Western Cape",91.287633769322241,{"$f":"VLOOKUP($Y444,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",841,true,7.4999999999999997E-2,76772.899999999994,921274.8,"2017-09-01","2022-08-31","No",83772.899999999994,99.611058263971458,60,"5 Years","5 Years","Sep 2017","Old Rembrandt Shopping Mall, c/o Lady Grey & Berg River Streets, Paarl","c/o Lady Grey & Berg River Streets","Paarl","Cape Winelands",353,87.5,"Rode"]
[636,"WC","Western Cape",80.962785714285715,{"$f":"VLOOKUP($Y445,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",140,true,0.06,11334.79,136017.48000000001,"2015-10-01","2018-09-30","No",11334.79,80.962785714285715,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Ladismith Thusong Centre","32 Church Street, Ladismith","Ladismith","Eden",353,87.5,"Rode"]
[637,"WC","Western Cape",97.584000000000003,{"$f":"VLOOKUP($Y446,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",563,true,7.0000000000000007E-2,54939.792000000001,659277.50399999996,"2015-12-01","2021-02-28","No",54939.792000000001,97.584000000000003,63,"5 Years, 3 Months","5 Years","Sep 2017","Rentzburghof, George","Courtnay Street, George","George","Eden",389,90,"Rode"]
[638,"WC","Western Cape",107.88716455696202,{"$f":"VLOOKUP($Y447,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",395,true,0.08,42615.43,511385.16,"2014-05-01","2019-04-30","No",42615.43,107.88716455696202,60,"5 Years","5 Years","Sep 2017","GF and 1st Floors Pitt Street, 13. Knysna","13 Pitt Street, Knysna","Knysna","Eden",389,90,"Rode"]
[640,"WC","Western Cape",50.557408906882593,{"$f":"VLOOKUP($Y448,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",741,true,7.0000000000000007E-2,37463.040000000001,449556.47999999998,"2017-04-01","2020-03-31","No",37463.040000000001,50.557408906882593,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Golden Rendevous Mossel Bay","c/o Essenhout & Louis Fourie Rd, Heiderand","Mossel bay","Eden",389,90,"Rode"]
[641,"WC","Western Cape",90.02716216216217,{"$f":"VLOOKUP($Y449,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",296,true,0.1,26648.04,319776.48,"2017-04-01","2022-03-31","No",26648.04,90.02716216216217,60,"5 Years","5 Years","Sep 2017","Seppie Greef Building, Oudtshoorn","Voortrekker Road, Oudtshoorn","Oudtshoorn","Eden",389,90,"Rode"]
[642,"WC","Western Cape",123.29988415416889,{"$f":"VLOOKUP($Y450,BENCHMARK!$E$3:$G$608,3,FALSE)","v":67.5},"VTSD",319.39,true,6.6000000000000003E-2,39380.75,472569,"2016-10-01","2021-10-31","No",39380.75,123.29988415416889,61,"5 Years, 1 Months","5 Years","Sep 2017","Orion Gebou, Caledon","Prince Alfred Str","Caledon","Overberg",369,67.5,"Rode"]
[643,"WC","Western Cape",105.25887573964496,{"$f":"VLOOKUP($Y451,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",2028,true,7.0000000000000007E-2,213465,2561580,"2016-05-01","2019-04-30","No",213465,105.25887573964496,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","11 Leeuwen Street (Gibraltar Centre, Flrs 1,2,3,4 &5)","11 Leeuwen Str","Cape Town","City of Cape Town",249,97.5,"Rode"]
[644,"WC","Western Cape",67.724374999999995,{"$f":"VLOOKUP($Y452,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",272,true,7.4999999999999997E-2,18421.03,221052.36,"2011-01-01","2021-08-31","No",18421.03,67.724374999999995,128,"10 Years, 8 Months",">=10 Years","Sep 2017","Laingsburg  Business centre Shop 9 ","Stand 1612, Lainsgburg Business centre","Laingsburg","Central Karoo",353,87.5,"Rode"]
[645,"WC","Western Cape",127.5146780991135,{"$f":"VLOOKUP($Y453,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",275.24,true,0.08,35097.14,421165.68,"2017-04-01","2018-04-30","No",43707.14,158.79646853654992,13,"1 Year, 1 Month","> 1 Year and <= 2 Years","Sep 2017","Norton Rose House 3rd floor +7 parking bays","Strand Street","Cape Town","Central Karoo",249,97.5,"Rode"]
[646,"WC","Western Cape",118.86166374708041,{"$f":"VLOOKUP($Y454,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",959.04,true,0.08,113993.09,1367917.08,"2017-04-01","2020-03-31","No",131213.09,136.81711920253588,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Atterbury House 16th Floor","9 Riebeek Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[647,"WC","Western Cape",119.70000208541876,{"$f":"VLOOKUP($Y455,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",959.04,true,8.5000000000000006E-2,114797.09,1377565.08,"2014-07-01","2018-04-30","No",114797.09,119.70000208541876,46,"3 Years, 10 Months","> 3 Years and <= 4 Years","Sep 2017","Atterbury House 17th Floor","9 Riebeek Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[648,"WC","Western Cape",121.57687896229564,{"$f":"VLOOKUP($Y456,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",959.04,true,8.5000000000000006E-2,116597.09,1399165.08,"2013-12-01","2018-04-30","No",138737.09,144.66246454788123,53,"4 Years, 5 Months","> 3 Years and <= 4 Years","Sep 2017","Atterbury House 3rd Floor","9 Riebeek Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[649,"WC","Western Cape",116.68448656990324,{"$f":"VLOOKUP($Y457,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",959.04,true,0.08,111905.09,1342861.08,"2017-04-01","2020-03-31","No",138965.09,144.90020228561895,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Atterbury House 5th Floor","9 Riebeek Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[650,"WC","Western Cape",123.12000020854188,{"$f":"VLOOKUP($Y458,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",1918.08,true,0.08,236154.01,2833848.12,"2016-01-01","2017-12-31","No",236154.01,123.12000020854188,24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","Atterbury House 15 & 18","9 Riebeek Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[652,"WC","Western Cape",66.484814814814811,{"$f":"VLOOKUP($Y459,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",243,true,0.08,16155.81,193869.72,"2006-04-01","2017-09-30","No",16155.81,66.484814814814811,138,"11 Years, 6 Months",">=10 Years","Sep 2017","Winkelshoek Piketberg","Long Street ","Piketberg","West Coast",325,90,"Rode"]
[653,"WC","Western Cape",125.12729235731565,{"$f":"VLOOKUP($Y460,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",11161,true,0.09,1396545.71,16758548.52,"2012-09-01","2018-04-30","No",1396545.71,125.12729235731565,68,"5 Years, 8 Months","6-7 Years","Sep 2017","Waldorf Building, Erf 117068 (Flrs: 1, 6, 7, 8, 9, 10, 11, 12, Shop 10, Basement 1, 2 & 3)","80 St Georges Mall","Cape Town","City of Cape Town",249,97.5,"Rode"]
[654,"WC","Western Cape",51.248937198067637,{"$f":"VLOOKUP($Y461,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",207,true,0.08,10608.53,127302.36,"2012-12-01","2017-11-30","No",10608.53,51.248937198067637,60,"5 Years","5 Years","Sep 2017","19 Dickson Street  Riversdale","19 Dickson Street, Riversdale","Riversdale","Eden",389,90,"Rode"]
[655,"WC","Western Cape",122.444,{"$f":"VLOOKUP($Y462,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",190,true,0.08,23264.36,279172.32,"2012-11-01","2017-10-31","No",23264.36,122.444,60,"5 Years","5 Years","Sep 2017","1st Floor Royal Hotel Knysna","C/o Queens Street & Main Road, Knysna","Knysna","Eden",389,90,"Rode"]
[656,"WC","Western Cape",97.583999999999989,{"$f":"VLOOKUP($Y463,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",2415,true,7.0000000000000007E-2,235665.36,2827984.32,"2015-12-01","2021-02-28","No",235665.36,97.583999999999989,63,"5 Years, 3 Months","5 Years","Sep 2017","Rentzburghof, George","Courtnay Street, George","George","Eden",389,90,"Rode"]
[657,"WC","Western Cape",148.92437839963824,{"$f":"VLOOKUP($Y464,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",18687.650000000001,true,0.06,2783046.66,33396559.920000002,"2015-10-01","2018-09-30","No",2906046.66,155.50626536776963,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Grand Central (Floors 2 to 11, Shops 16 & 16A + 100 Parking)","cnr Plein & Darling Str","Cape Town","City of Cape Town",249,97.5,"Rode"]
[658,"WC","Western Cape",108.83244680851064,{"$f":"VLOOKUP($Y465,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",94,true,5.5E-2,10230.25,122763,"2015-02-01","2018-01-31","No",11130.25,118.40691489361703,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","4 Royal Str (Units 5 & 6) plus 2 parking, Hermanus","4 Royal Str","Hermanus","Overberg",389,90,"Rode"]
[659,"WC","Western Cape",105.45,{"$f":"VLOOKUP($Y466,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",5007,true,0.08,527988.15,6335857.7999999998,"2017-05-01","2020-04-30","No",527988.15,105.45,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Golden Acre - Various Floors","Cnr Strand and Adderley Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[660,"WC","Western Cape",97.888938597472318,{"$f":"VLOOKUP($Y467,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",894.1,true,7.0000000000000007E-2,87522.5,1050270,"2015-06-01","2018-05-31","No",87522.5,97.888938597472318,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Golden Acre 1 & 8 Floors","Cnr Strand and Adderley Street","Cape Town","City of Cape Town",249,97.5,"Rode"]
[661,"WC","Western Cape",143.18759689922481,{"$f":"VLOOKUP($Y468,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"CBD",387,true,0.08,55413.599999999999,664963.19999999995,"2016-10-01","2019-09-30","No",65253.599999999999,168.61395348837209,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Vunani Chambers, Cape Town","38 Wale Street Chambers","Cape Town","City of Cape Town",249,97.5,"Rode"]
[662,"WC","Western Cape",75.155555555555551,{"$f":"VLOOKUP($Y469,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"VTSD",270,true,0.08,20292,243504,"2017-04-01","2022-03-31","No",20292,75.155555555555551,60,"5 Years","5 Years","Sep 2017","45 Church Street Piketberg","45 Church Street ","Piketberg","West Coast",325,90,"Rode"]
[663,"WC","Western Cape",72.162009569378,{"$f":"VLOOKUP($Y470,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"VTSD",209,true,5.5E-2,15081.86,180982.32,"2016-04-01","2019-03-31","No",15081.86,72.162009569378,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Robertson Thusong Centre, Paddy Street, Robertson","Paddy Street","Robertson","Cape Winelands",353,87.5,"Rode"]
[733,"FS","Free State",34.509379310344826,{"$f":"VLOOKUP($Y471,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",145,true,0.1,5003.8599999999997,60046.32,"2004-07-01","2007-08-31","Yes",5003.8599999999997,34.509379310344826,38,"3 Years 2 Months","Month to Month","Oct 2017","","48 ROBERTS STREET","Fouriesburg","THABO MOFUTSANYANA",165,84,"Rode"]
[737,"FS","Free State",40.071489361702127,{"$f":"VLOOKUP($Y472,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",188,true,0,7533.44,90401.279999999999,"2006-08-01","2009-07-31","Yes",7533.44,40.071489361702127,36,"3 Years","Month to Month","Oct 2017","","NOORDE STR","Senekal","THABO MOFUTSANYANA",165,84,"Rode"]
[741,"FS","Free State",162.62765585074732,{"$f":"VLOOKUP($Y473,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",571.38,true,0.08,92922.19,1115066.28,"2005-11-01","2006-04-30","Yes",92922.19,162.62765585074732,6,"6 Months","Month to Month","Oct 2017","","18 NJ V/D MERWE CRES","Sasolburg","FEZILE DABI",165,84,"Rode"]
[742,"FS","Free State",111.57799847211612,{"$f":"VLOOKUP($Y474,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",261.8,true,0.1,29211.119999999999,350533.44,"2008-06-01","2013-05-31","Yes",30591.119999999999,116.84919786096256,60,"5 Years","Month to Month","Oct 2017","","35 MOLEN STREET","Trompsburg","XHARIEP",165,84,"Rode"]
[743,"FS","Free State",28.837499999999999,{"$f":"VLOOKUP($Y475,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",224,true,7.0000000000000007E-2,6459.6,77515.199999999997,"2013-04-01","2016-03-31","Yes",6459.6,28.837499999999999,36,"3 Years","Month to Month","Oct 2017","","27 LE ROUX STREET THEUNISSEN","Theunissen","LEJWELEPUTSWA",165,84,"Rode"]
[744,"FS","Free State",83.958184210526312,{"$f":"VLOOKUP($Y476,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",380,true,0.08,31904.11,382849.32,"2008-01-01","2010-12-31","Yes",31904.11,83.958184210526312,36,"3 Years","Month to Month","Oct 2017","","NO 139 SECTION H","Botshabelo","MANGAUNG",165,84,"Rode"]
[745,"FS","Free State",22.5,{"$f":"VLOOKUP($Y477,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",80,true,0,1800,21600,"2007-12-01","2008-11-30","Yes",1800,22.5,12,"1 Year","Month to Month","Oct 2017","","8 ADAM STR","Paul Roux","THABO MOFUTSANYANA",165,84,"Rode"]
[746,"FS","Free State",40.625,{"$f":"VLOOKUP($Y478,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",160,true,0,6500,78000,"2008-02-01","2009-01-31","Yes",6500,40.625,12,"1 Year","Month to Month","Oct 2017","","22  Sarel Cilliers Street Reitz  9810","Reitz","THABO MOFUTSANYANA",165,84,"Rode"]
[747,"FS","Free State",76.390444597621922,{"$f":"VLOOKUP($Y479,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",232.12,true,7.0000000000000007E-2,17731.75,212781,"2009-02-01","2014-01-31","Yes",17731.75,76.390444597621922,60,"5 Years","Month to Month","Oct 2017","","10 REITZ STREET","Thaba Nchu","MANGAUNG",165,84,"Rode"]
[748,"FS","Free State",96.915789473684214,{"$f":"VLOOKUP($Y480,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",228,true,0.08,22096.799999999999,265161.59999999998,"2016-10-01","2026-08-31","No",24304.799999999999,106.6,119,"9 Years 11 Months",">=10 Years","Oct 2017","","ERF2665                     52 LOOP STREET      PARYS","Parys","FEZILE DABI",165,84,"Rode"]
[749,"FS","Free State",175.31877408477843,{"$f":"VLOOKUP($Y481,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",8304,true,0.08,1455847.1,17470165.199999999,"2003-04-01","2013-02-28","Yes",1541131.1,185.58900529865124,119,"9 Years 11 Months","Month to Month","Oct 2017","","Cnr Markgraaf and St Andrews Str.","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[750,"FS","Free State",139.09186561104343,{"$f":"VLOOKUP($Y482,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",4926,true,0.08,685166.53,8221998.3600000003,"2001-06-01","2011-05-31","Yes",714146.53,144.97493503857086,120,"10 Years","Month to Month","Oct 2017","","Selbourne Avenue","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[751,"FS","Free State",161.44740653099859,{"$f":"VLOOKUP($Y483,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",2113,true,0.1,341138.37,4093660.44,"2002-12-01","2012-10-31","Yes",352178.37,166.67220539517274,119,"9 Years 11 Months","Month to Month","Oct 2017","","62 Maitland Str. Central Business Area","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[752,"FS","Free State",350.0050743099788,{"$f":"VLOOKUP($Y484,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",471,true,0.08,164852.39000000001,1978228.68,"2004-08-01","2007-07-31","Yes",168716.39,358.20889596602973,36,"3 Years","Month to Month","Oct 2017","","Aliwal Street","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[754,"FS","Free State",56.739479674796748,{"$f":"VLOOKUP($Y485,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",1230,true,7.4999999999999997E-2,69789.56,837474.72,"1996-05-15","2001-05-14","Yes",69789.56,56.739479674796748,61,"5 Years 1 Month","Month to Month","Oct 2017","","Pres.C.R.Swart Str. ","Reitz","THABO MOFUTSANYANA",165,84,"Rode"]
[757,"FS","Free State",97.910935534591189,{"$f":"VLOOKUP($Y486,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",2544,true,7.4999999999999997E-2,249085.42,2989025.04,"2012-11-01","2021-10-31","No",256813.42,100.94867138364779,108,"9 Years","8-9 Years","Oct 2017","","157 St Andrew Street, Bfn","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[758,"FS","Free State",113.49762920426579,{"$f":"VLOOKUP($Y487,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",4876,true,0.08,553414.43999999994,6640973.2800000003,"2008-01-01","2010-12-31","Yes",553414.43999999994,113.49762920426579,36,"3 Years","Month to Month","Oct 2017","","ST ANDREW STREET","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[759,"FS","Free State",87.589930555555554,{"$f":"VLOOKUP($Y488,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",576,true,0.08,50451.8,605421.6,"2008-05-01","2011-04-30","Yes",50451.8,87.589930555555554,36,"3 Years","Month to Month","Oct 2017","","101 Manyane Highway Selosesha   ","Thaba Nchu","MANGAUNG",165,84,"Rode"]
[760,"FS","Free State",171.88308720930232,{"$f":"VLOOKUP($Y489,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",5160,true,0.1,886916.73,10643000.76,"2009-04-01","2019-02-28","No",886916.73,171.88308720930232,119,"9 Years 11 Months",">=10 Years","Oct 2017","","63 Maitland Street Bloemfontein","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[763,"FS","Free State",129.88874999999999,{"$f":"VLOOKUP($Y490,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",960,true,0.08,124693.2,1496318.4,"2016-10-01","2026-08-31","No",124693.2,129.88874999999999,119,"9 Years 11 Months",">=10 Years","Oct 2017","","UBS ABSA BUILDING","Sasolburg","FEZILE DABI",165,84,"Rode"]
[765,"FS","Free State",276.47404533333332,{"$f":"VLOOKUP($Y491,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",15000,true,0.1,4147110.68,49765328.159999996,"2005-05-01","2017-04-30","Yes",4147110.68,276.47404533333332,144,"12 Years","Month to Month","Oct 2017","","MAITLAND STR","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[766,"FS","Free State",93.011173333333332,{"$f":"VLOOKUP($Y492,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",375,true,0.08,34879.19,418550.28,"2003-12-01","2013-11-30","Yes",34879.19,93.011173333333332,120,"10 Years","Month to Month","Oct 2017","","","Phuthaditjhaba","THABO MOFUTSANYANA",165,84,"Rode"]
[767,"FS","Free State",130.46547042008032,{"$f":"VLOOKUP($Y493,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",7412.63,true,8.5000000000000006E-2,967092.26,11605107.119999999,"2015-06-01","2025-04-30","No",1030572.26,139.02923253959796,119,"9 Years 11 Months",">=10 Years","Oct 2017","","","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[768,"FS","Free State",175.5014248366013,{"$f":"VLOOKUP($Y494,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",765,true,0.1,134258.59,1611103.08,"2009-11-01","2024-09-30","No",134258.59,175.5014248366013,179,"14 Years 11 Months",">=10 Years","Oct 2017","","ERF 15 ","Sasolburg","FEZILE DABI",165,84,"Rode"]
[769,"FS","Free State",167.64959465922138,{"$f":"VLOOKUP($Y495,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",2065.9160000000002,true,0.1,346349.98,4156199.76,"2009-04-01","2019-02-28","No",346349.98,167.64959465922138,119,"9 Years 11 Months",">=10 Years","Oct 2017","","69 Maitland Street Bloemfontein","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[770,"FS","Free State",145.37857142857143,{"$f":"VLOOKUP($Y496,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",49,true,0.05,7123.55,85482.6,"2006-04-01","2009-03-31","Yes",7123.55,145.37857142857143,36,"3 Years","Month to Month","Oct 2017","","ERF 1230 SECTION E","Botshabelo","MANGAUNG",165,84,"Rode"]
[771,"FS","Free State",142.9625541125541,{"$f":"VLOOKUP($Y497,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",1848,true,7.4999999999999997E-2,264194.8,3170337.6,"2011-07-01","2026-07-31","No",275234.8,148.93658008658008,181,"15 Years 1 Month",">=10 Years","Oct 2017","","124 Mandela Drive Westdene Bloemfontein","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[772,"FS","Free State",117.59078571428572,{"$f":"VLOOKUP($Y498,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",1400,true,7.0000000000000007E-2,164627.1,1975525.2,"2017-02-01","2026-12-31","No",167939.1,119.95650000000001,119,"9 Years 11 Months",">=10 Years","Oct 2017","","erf 36165 C/O Aphakati and A Mokoena Drive, Thabong, Welkom","Welkom","LEJWELEPUTSWA",165,84,"Rode"]
[773,"FS","Free State",111.84938679245283,{"$f":"VLOOKUP($Y499,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",2120,true,0.08,237120.7,2845448.4,"2008-01-01","2008-11-30","Yes",237120.7,111.84938679245283,11,"11 Months","Month to Month","Oct 2017","","25 BRAND STR","Kroonstad","FEZILE DABI",165,84,"Rode"]
[775,"FS","Free State",148.5240115942029,{"$f":"VLOOKUP($Y500,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"MAIN CENTRE",3450,true,7.4999999999999997E-2,512407.84,6148894.0800000001,"2010-05-01","2025-04-30","No",522343.84,151.4040115942029,180,"15 Years",">=10 Years","Oct 2017","","47 East Burger Str Bloemfontein","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[776,"FS","Free State",208.32355251141553,{"$f":"VLOOKUP($Y501,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",2190,true,0.1,456228.58,5474742.96,"2008-01-01","2018-11-30","No",456228.58,208.32355251141553,131,"10 Years 11 Months",">=10 Years","Oct 2017","","52 Henry Street Bloemfontein","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[780,"FS","Free State",128.32142146115081,{"$f":"VLOOKUP($Y502,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",2345.6990000000001,true,0.09,301003.43,3612041.16,"2004-06-01","2009-05-31","Yes",301003.43,128.32142146115081,60,"5 Years","Month to Month","Oct 2017","","STATEWAY STREET","Welkom","LEJWELEPUTSWA",165,84,"Rode"]
[781,"FS","Free State",53.106918290043289,{"$f":"VLOOKUP($Y503,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",11088,true,0.08,588849.51,7066194.1200000001,"2003-09-01","2013-07-31","Yes",588849.51,53.106918290043289,119,"9 Years 11 Months","Month to Month","Oct 2017","","ST ANDREW STREET","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[783,"FS","Free State",181.24524174246051,{"$f":"VLOOKUP($Y504,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",2089,true,0.1,378621.31,4543455.72,"2003-09-01","2008-08-31","Yes",378621.31,181.24524174246051,60,"5 Years","Month to Month","Oct 2017","","","Phuthaditjhaba","THABO MOFUTSANYANA",165,84,"Rode"]
[784,"FS","Free State",210.36258541089566,{"$f":"VLOOKUP($Y505,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",1083,true,0.1,227822.68,2733872.16,"2004-07-01","2010-06-30","Yes",227822.68,210.36258541089566,72,"6 Years","Month to Month","Oct 2017","","","Botshabelo","MANGAUNG",165,84,"Rode"]
[786,"FS","Free State",116.74837630448128,{"$f":"VLOOKUP($Y506,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",6516,true,8.5000000000000006E-2,760732.42,9128789.0399999991,"2014-01-01","2023-11-30","No",781708.42,119.96752915899324,119,"9 Years 11 Months",">=10 Years","Oct 2017","","ERF22081 ELIZABETH STR BLOEMFONTEIN 9300","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[787,"FS","Free State",127.81679284525791,{"$f":"VLOOKUP($Y507,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",2404,true,8.5000000000000006E-2,307271.57,3687258.84,"2016-09-01","2026-08-31","No",310583.57,129.19449667221298,120,"10 Years",">=10 Years","Oct 2017","","ERF 818 C/O WEST BURGER & ST. ANDREWS STREETS BLOEMFONTEIN","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[788,"FS","Free State",147.79338498212158,{"$f":"VLOOKUP($Y508,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"MAIN CENTRE",2517,true,0.08,371995.95,4463951.4000000004,"2016-11-01","2026-11-30","No",385795.95,153.27610250297974,121,"10 Years 1 Month",">=10 Years","Oct 2017","","ERF 28799                   C/O DR BELCHER & M10 ROAD LEMO MALL              HEIDEDAL EXT 27      BLOEMFONTEIN","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[789,"FS","Free State",136.49349180327869,{"$f":"VLOOKUP($Y509,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",1220,true,8.5000000000000006E-2,166522.06,1998264.72,"2017-05-01","2027-03-31","No",169834.06,139.20824590163934,119,"9 Years 11 Months",">=10 Years","Oct 2017","","ERF 818 C/O WEST BURGER & ST. ANDREWS STREETS BLOEMFONTEIN","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[790,"FS","Free State",183.76470489604293,{"$f":"VLOOKUP($Y510,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",2982,true,0.1,547986.35,6575836.2000000002,"2008-04-01","2018-01-31","No",547986.35,183.76470489604293,118,"9 Years 10 Months",">=10 Years","Oct 2017","","45 MAITLAND STR BLOEMFONTEIN","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[791,"FS","Free State",204.14477777777779,{"$f":"VLOOKUP($Y511,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"MAIN CENTRE",2250,true,0.1,459325.75,5511909,"2007-03-01","2017-02-28","Yes",459325.75,204.14477777777779,120,"10 Years","Month to Month","Oct 2017","","C/O East Burger and Nelson Mandela","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[792,"FS","Free State",106.99236666666667,{"$f":"VLOOKUP($Y512,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",300,true,0.08,32097.71,385172.52,"2008-02-01","2008-12-31","Yes",32097.71,106.99236666666667,11,"11 Months","Month to Month","Oct 2017","","Fichardt Street","Sasolburg","FEZILE DABI",165,84,"Rode"]
[793,"FS","Free State",92.067572113363056,{"$f":"VLOOKUP($Y513,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"VTSD",237.82,true,0.08,21895.51,262746.12,"2016-08-01","2026-07-30","No",24655.51,103.67298797409806,120,"10 Years",">=10 Years","Oct 2017","","ERF2665                     52 LOOP STREET      PARYS","Parys","FEZILE DABI",165,84,"Rode"]
[795,"FS","Free State",242.32073529411764,{"$f":"VLOOKUP($Y514,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",680,true,0.1,164778.1,1977337.2,"2008-06-01","2018-04-30","No",164778.1,242.32073529411764,119,"9 Years 11 Months",">=10 Years","Oct 2017","","42 HENRY STREET","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[796,"FS","Free State",167.65831515151515,{"$f":"VLOOKUP($Y515,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",1650,true,0.1,276636.21999999997,3319634.64,"2008-04-01","2018-02-28","No",287676.21999999997,174.34922424242424,119,"9 Years 11 Months",">=10 Years","Oct 2017","","C/O HILL AND HENDRY","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[798,"FS","Free State",126.53972755850506,{"$f":"VLOOKUP($Y516,BENCHMARK!$E$3:$G$608,3,FALSE)","v":84},"CBD",5726,true,0.08,724566.48,8694797.7599999998,"2017-08-01","2027-06-30","No",770106.48,134.49292350681102,119,"9 Years 11 Months",">=10 Years","Oct 2017","","ERF 22079              113 St Andrews Str Bloemfontein 9301","Bloemfontein ","MANGAUNG",165,84,"Rode"]
[799,"GP","Gauteng",131.73089999999999,{"$f":"VLOOKUP($Y517,BENCHMARK!$E$3:$G$608,3,FALSE)","v":93.88},"Main Centre",5000,true,0.09,658654.5,7903854,"2013-09-01","2023-08-30","No",693832.5,138.76650000000001,120,"10 Years",">=10 Years","Sep 2017","Munpen Building","Munpen Building, 78 Howard Street, Benoni","Benoni","Ekurhuleni",48,93.88,"Rode"]
[800,"GP","Gauteng",38.456447746883988,{"$f":"VLOOKUP($Y518,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main Centre",8344,true,0.09,320880.59999999998,3850567.2,"2008-05-01","2018-03-31","No",387930.6,46.492162032598273,119,"9 Years 11 Months",">=10 Years","Sep 2017","Infinity Office Park","Infinity Office Park, 2 Robin  Close, Meyersdal, ALBERTON","ALBERTON","Ekurhuleni",81,80,"Rode"]
[801,"GP","Gauteng",119.1,{"$f":"VLOOKUP($Y519,BENCHMARK!$E$3:$G$608,3,FALSE)","v":93.88},"Main Centre",5000,true,0.09,595500,7146000,"2013-12-01","2023-11-30","No",638400,127.68,120,"10 Years",">=10 Years","Sep 2017","The Avenues Office Towers","The Avenues Office Towers, 56 Seventh St, SPRINGS","SPRINGS","Ekurhuleni",48,93.88,"Rode"]
[802,"GP","Gauteng",82.470210815765356,{"$f":"VLOOKUP($Y520,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main Centre",4364,true,0.09,359900,4318800,"2008-11-01","2018-09-30","No",436400,100,119,"9 Years 11 Months",">=10 Years","Sep 2017","Yorkor Park Building","Yorkor Park Building, 89 Watermeyer st, Val de Grace, PRETORIA","PRETORIA","City of Tshwane",81,80,"Rode"]
[803,"GP","Gauteng",153.55808793456032,{"$f":"VLOOKUP($Y521,BENCHMARK!$E$3:$G$608,3,FALSE)","v":133.13},"Main Centre",2934,true,0.1,450539.43,5406473.1600000001,"2009-04-01","2019-02-28","No",450539.43,153.55808793456032,119,"9 Years 11 Months",">=10 Years","Sep 2017","","142/143  Fourth Street, PARKMORE, SANDTON","SANDTON","City of Johannesburg",9,133.13,"Rode"]
[804,"GP","Gauteng",88.66,{"$f":"VLOOKUP($Y522,BENCHMARK!$E$3:$G$608,3,FALSE)","v":75},"CBD",5000,true,0.1,443300,5319600,"2014-07-01","2024-05-31","No",512500,102.5,119,"9 Years 11 Months",">=10 Years","Sep 2017","2 Reserve Road Building","2 Reserve Road Building, corner Biccard St, Jorrisen and Reserve Road. Braamfontein","Braamfontein","City of Johannesburg",5,75,"Rode"]
[805,"GP","Gauteng",69.678387650085767,{"$f":"VLOOKUP($Y523,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main Centre",5830,true,0.1,406225,4874700,"2009-10-01","2019-09-30","No",496225,85.115780445969122,120,"10 Years",">=10 Years","Sep 2017","Block A and Block C, Crownwood Office Park","Block A and Block C, Crownwood Office Park, 100 Northern Parkway, Ormonde","Ormonde","City of Johannesburg",81,80,"Rode"]
[806,"GP","Gauteng",139.65600000000001,{"$f":"VLOOKUP($Y524,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main Centre",5000,true,0.09,698280,8379360,"2013-10-01","2023-09-30","No",743280,148.65600000000001,120,"10 Years",">=10 Years","Sep 2017","Standard Bank Building","Standard Bank Building,  18E Goldman Road, FLORIDA","FLORIDA","City of Johannesburg",81,80,"Rode"]
[807,"GP","Gauteng",81.657520578697927,{"$f":"VLOOKUP($Y525,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main Centre",4009,true,0.08,327365,3928380,"2004-03-01","2019-06-30","No",387665,96.698677974557242,184,"15 Years 4 Months",">=10 Years","Sep 2017","SL&M Building","SL&M Building, Cnr Joubert & Kruger St, Vereeniging","Vereeniging","Sedibeng",81,80,"Rode"]
[808,"GP","Gauteng",100.68,{"$f":"VLOOKUP($Y526,BENCHMARK!$E$3:$G$608,3,FALSE)","v":110},"Main Centre",6000,true,0.1,604080,7248960,"2009-12-01","2019-11-30","No",696000,116,120,"10 Years",">=10 Years","Sep 2017","Woderboom Junction Office Suites","Woderboom Junction Office Suites,  Lavender Road, Wonderboom, PTA North ","Pretoria","City of Tshwane",137,110,"Rode"]
[810,"GP","Gauteng",83.191626598929517,{"$f":"VLOOKUP($Y527,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",22046,true,0.1,1834042.6,22008511.199999999,"2008-11-01","2017-09-30","No",2023462.6,91.783661435180989,107,"8 Years 11 Months","8-9 Years","Sep 2017","111 Commissioner"," 111 Commissioner St. Joburg Central","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[819,"GP","Gauteng",122.66592592592593,{"$f":"VLOOKUP($Y528,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main centre",81,true,0.09,9935.94,119231.28,"2017-10-01","2018-09-30","No",11393.94,140.66592592592593,12,"1 Year","<= 1 Year","Sep 2017","","2424 Mahalefele Street, Dube, Soweto","Soweto","City of Johannesburg",81,80,"Rode"]
[820,"GP","Gauteng",64.807213114754092,{"$f":"VLOOKUP($Y529,BENCHMARK!$E$3:$G$608,3,FALSE)","v":93.88},"Main centre",183,true,0.09,11859.72,142316.64000000001,"2017-10-01","2017-12-31","No",15000,81.967213114754102,3,"3 Months","<= 1 Year","Sep 2017","","Corner Park & Vitoria Street, Germiston 1400","Germiston","Ekurhuleni",48,93.88,"Rode"]
[821,"GP","Gauteng",135.81619047619046,{"$f":"VLOOKUP($Y530,BENCHMARK!$E$3:$G$608,3,FALSE)","v":93.88},"Main centre",168,true,0.09,22817.119999999999,273805.44,"2017-10-31","2017-12-31","No",25700,152.97619047619048,3,"3 Months","<= 1 Year","Sep 2017","","Corner Victoria & Odendaal Street, Germiston","Germiston","Ekurhuleni",48,93.88,"Rode"]
[822,"GP","Gauteng",189.79774834437086,{"$f":"VLOOKUP($Y531,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"CBD",755,true,0.09,143297.29999999999,1719567.6,"2017-10-01","2017-12-31","No",150500,199.33774834437085,3,"3 Months","<= 1 Year","Sep 2017","","Corner Central and Pretorius Street, Pretoria","Pretoria","City of Tshwane",93,87.5,"Rode"]
[823,"GP","Gauteng",44.521875000000001,{"$f":"VLOOKUP($Y532,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main centre",176,true,0.09,7835.85,94030.2,"2017-10-01","2017-12-31","No",11003.85,62.521875000000001,3,"3 Months","<= 1 Year","Sep 2017","","28 Market Street, Vereeniging Sedibeng   ","Vereeniging","Sedibeng",81,80,"Rode"]
[824,"GP","Gauteng",159.16535433070865,{"$f":"VLOOKUP($Y533,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main centre",254,true,0.08,40428,485136,"2017-10-01","2017-12-31","No",45000,177.16535433070865,3,"3 Months","<= 1 Year","Sep 2017","","50 Park Street, Randfontein","Randfontein","West Rand",81,80,"Rode"]
[829,"GP","Gauteng",44.705111111111108,{"$f":"VLOOKUP($Y534,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main Centre",90,true,8.5000000000000006E-2,4023.46,48281.52,"2016-07-01","2019-06-30","No",4023.46,44.705111111111108,36,"2 Years","> 2 Years and <= 3 Years","Sep 2017","","175 Vaalview (Quickshop)","Vanderbijlpark","Sedibeng",81,80,"Rode"]
[835,"GP","Gauteng",123.83235274943773,{"$f":"VLOOKUP($Y535,BENCHMARK!$E$3:$G$608,3,FALSE)","v":87.5},"CBD",6135.8,true,7.0000000000000007E-2,759810.55,9117726.5999999996,"2017-11-01","2020-10-31","No",896232.55,146.0661282962287,36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","","Tenant installations for Tshwane/Fedsure lease","","City of Tshwane",93,87.5,"Rode"]
[837,"GP","Gauteng",114.87089149945224,{"$f":"VLOOKUP($Y536,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",22555.37,true,8.5000000000000006E-2,2590955.46,31091465.52,"2015-11-01","2017-10-31","No",2924741.06,129.66938959547107,24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","","111 Commissioner Street","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[838,"GP","Gauteng",95.76,{"$f":"VLOOKUP($Y537,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",18349,true,8.2500000000000004E-2,1757100.24,21085202.879999999,"2017-06-01","2021-10-31","No",2026579.14,110.44629898087089,53,"4 Years 5 Months","> 3 Years and <= 4 Years","Sep 2017","","55 Fox str, Marshalltown, Jhb","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[839,"GP","Gauteng",97.469999999999985,{"$f":"VLOOKUP($Y538,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",18349,true,8.5000000000000006E-2,1788477.03,21461724.359999999,"2017-06-01","2021-10-31","No",2061478.53,112.34827674532673,53,"4 Years 5 Months","> 3 Years and <= 4 Years","Sep 2017","","26&30 Loveday, Marshalltown, Jhb","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[840,"GP","Gauteng",96.900000065474558,{"$f":"VLOOKUP($Y539,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",15273.11,true,0.08,1479964.36,17759572.32,"2016-11-01","2021-10-31","No",1479964.36,96.900000065474558,60,"5 Years","5 Years","Sep 2017","","6 Hollard Place, Marshalltown, JHB  Main Street ","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[842,"GP","Gauteng",271.72322474116385,{"$f":"VLOOKUP($Y540,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",11204,true,0.09,3044387.01,36532644.119999997,"2010-01-04","2019-12-31","No",3175829.74,283.45499285969299,120,"10 Years",">=10 Years","Sep 2017","","18 Rissik Street, Johannesburg","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[843,"GP","Gauteng",105,{"$f":"VLOOKUP($Y541,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",31900,true,0.09,3349500,40194000,"2015-06-01","2020-05-30","No",3787050,118.71630094043887,60,"5 Years","5 Years","Sep 2017","","11 Diagonal ","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[844,"GP","Gauteng",89.775000000000006,{"$f":"VLOOKUP($Y542,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",24000,true,6.5000000000000002E-2,2154600,25855200,"2017-04-01","2021-03-31","No",2523276,105.1365,48,"4 Years","> 3 Years and <= 4 Years","Sep 2017","","Umnotho House, 56 Eloff str, Johannesburg","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[845,"GP","Gauteng",99.69,{"$f":"VLOOKUP($Y543,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",14642,true,0.08,1459660.98,17515931.760000002,"2016-08-01","2021-07-31","No",1651522.98,112.79353776806447,60,"5 Years","5 Years","Sep 2017","","Umnotho House , 56 Eloff str, Johannesburg","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[846,"GP","Gauteng",159.32594726234464,{"$f":"VLOOKUP($Y544,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",11908,true,0.1,1897253.38,22767040.559999999,"2013-12-01","2018-11-30","No",2155890.88,181.04558951965063,60,"5 Years","5 Years","Sep 2017","","35 Rissik Street, Surrey house building","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[847,"GP","Gauteng",108.3,{"$f":"VLOOKUP($Y545,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",3750,true,0.09,406125,4873500,"2017-07-01","2019-06-30","No",497325,132.62,24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","","Game Building Pritchard Street - Additional Space","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[848,"GP","Gauteng",125.2268851674641,{"$f":"VLOOKUP($Y546,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",10450,true,0.09,1308620.95,15703451.4,"2014-07-01","2019-06-30","No",1642406.55,157.16809090909092,60,"5 Years","5 Years","Sep 2017","","Game Building Pritchard Street","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[849,"GP","Gauteng",75.002446283687362,{"$f":"VLOOKUP($Y547,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",24527,true,0.08,1839585,22075020,"2017-08-01","2021-07-31","No",2189585,89.272434459982875,48,"4 Years","> 3 Years and <= 4 Years","Sep 2017","","45 Commissioner Standard bank building ","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[850,"GP","Gauteng",113.4632786885246,{"$f":"VLOOKUP($Y548,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",3477,true,0.08,394511.82,4734141.84,"2016-02-01","2020-05-30","No",530699,152.63129134311188,52,"4 Years 4 Months","> 3 Years and <= 4 Years","Sep 2017","","11 Diagonal","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[852,"GP","Gauteng",90.423076923076948,{"$f":"VLOOKUP($Y549,BENCHMARK!$E$3:$G$608,3,FALSE)","v":77.38},"CBD",5200,true,0.1,470200,5642400,"2017-07-31","2021-11-01","No",602200,115.80769230769234,53,"4 Years 5 Months","> 3 Years and <= 4 Years","Sep 2017","Ikusasa Building ","JOHANNESBURG 129 Fox Street","Johannesburg","City of Johannesburg",2,77.38,"Rode"]
[853,"GP","Gauteng",182.8,{"$f":"VLOOKUP($Y550,BENCHMARK!$E$3:$G$608,3,FALSE)","v":97.5},"Main Centre",4000,true,0.1,731200,8774400,"2010-11-01","2020-09-30","No",751000,187.75,119,"9 Years 11 Months",">=10 Years","Sep 2017","","Tshwane: 50 Hamilton street\nArcadia)","\nArcadia","City of Tshwane",153,97.5,"Rode"]
[854,"GP","Gauteng",144.21385048031101,{"$f":"VLOOKUP($Y551,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"VTSD",1025.98,true,0.1,147960.5263,1775526.3156000001,"2008-05-01","2013-04-30","Yes",159210.5263,155.17897650615947,60,"5 Years","Month to Month","Sep 2017","","Meyerton No. 1 Loch Steer","Meyerton","Sedibeng",81,80,"Rode"]
[856,"GP","Gauteng",142.14096287229702,{"$f":"VLOOKUP($Y552,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main Centre",1376,true,0.1,195585.96489999999,2347031.5787999998,"2013-05-01","2017-08-01","No",204585.96489999999,148.68166054671562,52,"4 Years 4 Months","> 3 Years and <= 4 Years","Sep 2017","","Mogale Ciyt: CNR Kruger and Burger Street (Krugersdorp)","Krugersdorp","West Rand",81,80,"Rode"]
[857,"GP","Gauteng",67.365269461077844,{"$f":"VLOOKUP($Y553,BENCHMARK!$E$3:$G$608,3,FALSE)","v":80},"Main Centre",668,true,0.08,45000,540000,"2012-08-01","2017-08-01","No",54000,80.838323353293418,61,"5 Years 1 Month","5 Years","Sep 2017","","Vereeniging : 28 Market Avenue","Vereeniging","Sedibeng",81,80,"Rode"]
[858,"GP","Gauteng",121.69746088410764,{"$f":"VLOOKUP($Y554,BENCHMARK!$E$3:$G$608,3,FALSE)","v":93.88},"Main Centre",1091,true,0.1,132771.92980000001,1593263.1576,"2016-03-01","2018-02-28","No",132771.92980000001,121.69746088410764,24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","Ekurhuleni: Nevada Building","Ekurhuleni: Nevada Building","Alberton","Ekurhuleni",48,93.88,"Rode"]
[859,"GP","Gauteng",117.3,{"$f":"VLOOKUP($Y555,BENCHMARK!$E$3:$G$608,3,FALSE)","v":93.88},"Main Centre",800,true,0.1,93840,1126080,"2016-03-01","2018-02-28","No",111000,138.75,24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","","Ekurhuleni SA Perm Building","","Ekurhuleni",48,93.88,"Rode"]
[896,"NW","North West",178.48900621118011,{"$f":"VLOOKUP($Y556,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",322,true,0.1,57473.46,689681.52,"2015-07-01","2015-12-31","Yes",57473.46,178.48900621118011,61,"6 Months","Month to Month","Nov 2017","","Office suite Cdelta place 17 Kwebo Avenue Mabe Business park , Rustenburg","Rustenburg","Bojanala Platinum",173,96.67,"Rode"]
[897,"NW","North West",150,{"$f":"VLOOKUP($Y557,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",120.45493333333334,true,0.09,18068.240000000002,216818.88,"2010-05-01","2015-04-30","Yes",18068.240000000002,150,61,"60 Months","Month to Month","Nov 2017","","Main Building ERF 318, BRITS","Brits","Bojanala Platinum",173,96.67,"Rode"]
[898,"NW","North West",146.44054654299262,{"$f":"VLOOKUP($Y558,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",77.920359281437129,true,7.0000000000000007E-2,11410.7,136928.4,"2012-11-01","2015-10-31","Yes",13012.7,167,13,"3 Years","Month to Month","Nov 2017","","Redifine properties, Office 309 West End Leask street, Klerksdorp","Klerksdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[899,"NW","North West",163.90253543307085,{"$f":"VLOOKUP($Y559,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",635,true,0.1,104078.11,1248937.32,"2007-01-03","2012-02-28","Yes",105146.11,165.58442519685039,13,"3 Years","Month to Month","Nov 2017","","Savera Holdings","Mahikeng","Ngaka Modiri Molema",429,90,"DDP"]
[901,"NW","North West",69.233424999999997,{"$f":"VLOOKUP($Y560,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",400,true,0.1,27693.37,332320.44,"2011-04-01","2012-03-01","Yes",27693.37,69.233424999999997,6,"1 Year","Month to Month","Nov 2017","","Bhyat Motors","Zeerust","Ngaka Modiri Molema",173,96.67,"Rode"]
[902,"NW","North West",149.03400419287212,{"$f":"VLOOKUP($Y561,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",238.5,true,0.1,35544.61,426535.32,"2009-04-01","2012-03-02","Yes",35544.61,149.03400419287212,60,"3 Years","Month to Month","Nov 2017","","Weskriel Ondernemings","Setlagole","Ngaka Modiri Molema",173,96.67,"Rode"]
[903,"NW","North West",75.249450549450543,{"$f":"VLOOKUP($Y562,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",182,true,0.1,13695.4,164344.79999999999,"2006-02-01","2012-03-03","Yes",15297.4,84.051648351648353,36,"6 Years 2 Months","Month to Month","Nov 2017","","Pharmprop","Lichtenburg","Ngaka Modiri Molema",173,96.67,"Rode"]
[904,"NW","North West",58.507186813186813,{"$f":"VLOOKUP($Y563,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",455,true,0,26620.77,319449.24,"2006-02-02","2012-03-04","Yes",26620.77,58.507186813186813,62,"6 Years 2 Months","Month to Month","Nov 2017","","Bosbaan Eiendoms","Delarayville","Ngaka Modiri Molema",173,96.67,"Rode"]
[906,"NW","North West",44.563279857397504,{"$f":"VLOOKUP($Y564,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",56.1,true,0.08,2500,30000,"2009-04-02","2012-04-01","Yes",2500,44.563279857397504,12,"3 Years 1 Month","Month to Month","Nov 2017","","Rustenburg Local Mun","Rustenburg","Bojanala Platinum",173,96.67,"Rode"]
[907,"NW","North West",158.48949760765549,{"$f":"VLOOKUP($Y565,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",418,true,0.08,66248.61,794983.32,"2009-04-03","2012-04-02","Yes",66248.61,158.48949760765549,36,"3 Years 1 Month","Month to Month","Nov 2017","","Basheer Invest","Brits","Bojanala Platinum",173,96.67,"Rode"]
[908,"NW","North West",148.02006711409396,{"$f":"VLOOKUP($Y566,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",149,true,0.1,22054.99,264659.88,"2007-05-01","2012-04-30","Yes",22054.99,148.02006711409396,74,"5 Years","Month to Month","Nov 2017","","Western Crown","Klerksdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[910,"NW","North West",107.26997652582159,{"$f":"VLOOKUP($Y567,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",426,true,0.1,45697.01,548364.12,"2007-05-03","2012-05-02","Yes",45697.01,107.2699765258216,74,"5 Years 1 Month","Month to Month","Nov 2017","","AJR Property Centre","Potchefstroom","Dr Kenneth Kaunda",173,96.67,"Rode"]
[911,"NW","North West",119.33879069767441,{"$f":"VLOOKUP($Y568,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",215,true,0.1,25657.84,307894.08,"2007-05-04","2012-05-03","Yes",25657.84,119.33879069767443,37,"5 Years 1 Month","Month to Month","Nov 2017","","Zaydam(Pty) Ltd","Wolmaransstad","Dr Kenneth Kaunda",173,96.67,"Rode"]
[917,"NW","North West",194.87166666666667,{"$f":"VLOOKUP($Y569,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",150,true,0.1,29230.75,350769,"2009-04-05","2010-04-04","Yes",29230.75,194.87166666666667,37,"1 Year 1 Month","Month to Month","Nov 2017","","Nduza Cleaning","Ganyesa","Dr Ruth Segomotsi Mompati",173,96.67,"Rode"]
[918,"NW","North West",121.6194,{"$f":"VLOOKUP($Y570,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",150,true,0.1,18242.91,218914.92,"2009-04-06","2010-04-05","Yes",18242.91,121.6194,60,"1 Year 1 Month","Month to Month","Nov 2017","","Arrowhead Properties","Taung","Dr Ruth Segomotsi Mompati",173,96.67,"Rode"]
[948,"NW","North West",255.55478068671161,{"$f":"VLOOKUP($Y571,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",262.41000000000003,true,0.06,67060.13,804721.56,"2013-09-01","2018-08-31","No",73735.13,280.99207347280969,60,"5 Years","5 Years","Nov 2017","Platoon","Ventersdorp Sub-district","Ventersdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[958,"NW","North West",145.40648430493275,{"$f":"VLOOKUP($Y572,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",6690,true,0.1,972769.38,11673232.560000001,"2014-11-01","2015-10-31","Yes",1006411.38,150.43518385650225,12,"1 Year","Month to Month","Nov 2017","","NWDC building","Mmabatho","Ngaka Modiri Molema",429,90,"DDP"]
[959,"NW","North West",74.792167832167834,{"$f":"VLOOKUP($Y573,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",286,true,0.08,21390.560000000001,256686.72,"2015-04-01","2016-03-31","Yes",24445.040000000001,85.472167832167841,12,"1 Year","Month to Month","Nov 2017","","San Mar Crushers cc:Brits Regional Office","Brits","Bojanala Platinum",173,96.67,"Rode"]
[960,"NW","North West",39.314859813084112,{"$f":"VLOOKUP($Y574,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",214,true,0.08,8413.3799999999992,100960.56,"2015-04-01","2016-03-31","Yes",10698.9,49.994859813084112,12,"1 Year","Month to Month","Nov 2017","","Gawie Redeleinghys:Rustenburg Regional Office","Rustenburg","Bojanala Platinum",173,96.67,"Rode"]
[961,"NW","North West",75.8151768488746,{"$f":"VLOOKUP($Y575,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",311,true,7.0000000000000007E-2,23578.52,282942.24,"2015-04-01","2016-03-31","Yes",26900,86.495176848874593,12,"1 Year","Month to Month","Nov 2017","","Redefine Properties; West End Building 4th Floor, Suite 405A","Klerksdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[962,"NW","North West",123.72301460823373,{"$f":"VLOOKUP($Y576,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",2259,true,0.1,279490.28999999998,3353883.48,"2017-04-01","2018-03-31","No",303616.40999999997,134.40301460823372,12,"1 Year","<= 1 Year","Nov 2017","","Rizvi Developers (PTY)Ltd","Mahikeng","Ngaka Modiri Molema",429,90,"DDP"]
[963,"NW","North West",139.4094241247995,{"$f":"VLOOKUP($Y577,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",816.67,true,0.1,113851.4944,1366217.9328000001,"2017-04-02","2018-04-01","No",122573.53,150.08942412479951,13,"1 Year 1 Month","<= 1 Year","Nov 2017","","Sedibeng Water ","Mahikeng","Ngaka Modiri Molema",429,90,"DDP"]
[965,"NW","North West",91.105714285714285,{"$f":"VLOOKUP($Y578,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",280,true,0.08,25509.599999999999,306115.20000000001,"2017-04-01","2018-03-31","No",28500,101.78571428571429,12,"1 Year","<= 1 Year","Nov 2017","","De anker building","Rustenburg","Bojanala Platinum",173,96.67,"Rode"]
[971,"NW","North West",158.92271068859196,{"$f":"VLOOKUP($Y579,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",622.72,true,0.1,98964.350399999996,1187572.2047999999,"2017-11-01","2018-10-31","No",105615,169.60271068859197,0,"","Unknown","Nov 2017","","NWDC BUILDING","Mahikeng","Ngaka Modiri Molema",429,90,"DDP"]
[972,"NW","North West",98.66,{"$f":"VLOOKUP($Y580,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",100,true,0.08,9866,118392,"2017-09-01","2020-08-31","No",10400,104,36,"3 Years","> 2 Years and <= 3 Years","Nov 2017","","VLEILOERIE BUILDING","BRITS","Bojanala Platinum",173,96.67,"Rode"]
[973,"NW","North West",86.583333333333329,{"$f":"VLOOKUP($Y581,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",264,true,0.08,22858,274296,"2017-10-01","2020-09-30","No",24460,92.651515151515156,36,"3 Years","> 2 Years and <= 3 Years","Nov 2017","","LAND BANK BUILDING","Rustenburg","Bojanala Platinum",173,96.67,"Rode"]
[974,"NW","North West",169.50724637681159,{"$f":"VLOOKUP($Y582,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",138,true,0.08,23392,280704,"2017-10-01","2020-09-30","No",24460,177.24637681159419,36,"3 Years","> 2 Years and <= 3 Years","Nov 2017","","JADE SQUARE BUILDING","Klerksdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[976,"NW","North West",191.2375530612245,{"$f":"VLOOKUP($Y583,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",4900,true,0.08,937064.01,11244768.119999999,"2017-04-01","2020-04-01","No",943739.01,192.59979795918369,37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Columbia Falls Properties (PTY) LTD ","Mahikeng","Ngaka Modiri Molema",429,90,"DDP"]
[977,"NW","North West",130.27797690163283,{"$f":"VLOOKUP($Y584,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",2511,true,0.08,327128,3925536,"2017-12-01","2020-12-01","No",334871,133.36160892074869,37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","MIB Properties ","Mahikeng","Ngaka Modiri Molema",429,90,"DDP"]
[978,"NW","North West",83.48615384615384,{"$f":"VLOOKUP($Y585,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",1300,true,0.08,108532,1302384,"2017-02-01","2020-12-01","No",112537,86.566923076923075,47,"3 Years 11 Months","> 3 Years and <= 4 Years","Nov 2017","","Arefeen Properties","Mahikeng","Ngaka Modiri Molema",429,90,"DDP"]
[979,"NW","North West",79.268749999999997,{"$f":"VLOOKUP($Y586,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",1120,true,0.08,88781,1065372,"2018-01-01","2021-01-01","No",98126,87.612499999999997,37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Weston Gold Star","Delarayville","Ngaka Modiri Molema",173,96.67,"Rode"]
[980,"NW","North West",125.08582089552239,{"$f":"VLOOKUP($Y587,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",1340,true,0.08,167615,2011380,"2017-12-01","2020-12-01","No",176693,131.86044776119402,37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Pletland Investment Company","Lichtenburg","Ngaka Modiri Molema",173,96.67,"Rode"]
[981,"NW","North West",97.86363636363636,{"$f":"VLOOKUP($Y588,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",1100,true,0.08,107650,1291800,"2017-12-01","2020-12-01","No",121000,110,37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Kirchner Properties","BRITS","Bojanala Platinum",173,96.67,"Rode"]
[983,"NW","North West",110.59593023255815,{"$f":"VLOOKUP($Y589,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",688,true,0.08,76090,913080,"2017-01-01","2020-01-01","No",89440,130,37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Promtique Trading 9","Koster","Bojanala Platinum",173,96.67,"Rode"]
[984,"NW","North West",235.13994910941477,{"$f":"VLOOKUP($Y590,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",1179,true,0.08,277230,3326760,"2017-06-01","2020-06-01","No",290580,246.46310432569973,37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Isilungo Business Enterprise","Rustenburg","Bojanala Platinum",173,96.67,"Rode"]
[985,"NW","North West",70.64399642289348,{"$f":"VLOOKUP($Y591,BENCHMARK!$E$3:$G$608,3,FALSE)","v":90},"CBD",20128,true,0.08,1421922.36,17063068.32,"1987-11-04","2015-03-31","Yes",1636889.4,81.323996422893472,329,"27 Years 5 Months","Month to Month","Nov 2017","","AgriCentre-PIC Investment","Mahikeng","Ngaka Modiri Molema",429,90,"DDP"]
[986,"NW","North West",159.17278978388998,{"$f":"VLOOKUP($Y592,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",509,true,0.1,81018.95,972227.4,"1993-02-01","2015-03-31","Yes",81018.95,159.17278978388998,266,"22 Years 2 Months","Month to Month","Nov 2017","","Brittas","Lichtenburg","Ngaka Modiri Molema",173,96.67,"Rode"]
[987,"NW","North West",100.62980891719745,{"$f":"VLOOKUP($Y593,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",314,true,0.1,31597.759999999998,379173.12,"2006-04-01","2015-03-31","Yes",34951.279999999999,111.30980891719744,108,"9 Years","Month to Month","Nov 2017","","SAVF-Suid Afrikaanse Vroue Fed.","Lichtenburg","Ngaka Modiri Molema",173,96.67,"Rode"]
[988,"NW","North West",58.420061538461539,{"$f":"VLOOKUP($Y594,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",325,true,0.08,18986.52,227838.24,"2007-01-01","2015-03-31","Yes",22457.52,69.100061538461546,99,"8 Years 3 Months","Month to Month","Nov 2017","","M/Khota -Buy & Sell","Zeerust","Ngaka Modiri Molema",173,96.67,"Rode"]
[990,"NW","North West",129.3645061728395,{"$f":"VLOOKUP($Y595,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",324,true,0.1,41914.1,502969.2,"2009-10-01","2015-03-31","Yes",45374.42,140.0445061728395,66,"5 Years 6 Months","Month to Month","Nov 2017","","VG Karam","Delarayville","Ngaka Modiri Molema",173,96.67,"Rode"]
[991,"NW","North West",60.876040100250627,{"$f":"VLOOKUP($Y596,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",399,true,0.1,24289.54,291474.48,"2005-03-01","2015-03-31","Yes",28550.86,71.556040100250627,121,"10 Years 1 Month","Month to Month","Nov 2017","","Bosbaan Eiendoms","Delarayville","Ngaka Modiri Molema",173,96.67,"Rode"]
[992,"NW","North West",75.666966236345587,{"$f":"VLOOKUP($Y597,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",2014,true,0.1,152393.26999999999,1828719.24,"1995-11-01","2015-03-31","Yes",152393.26999999999,75.666966236345573,233,"19 Years 5 Months","Month to Month","Nov 2017","","Ruststar Investment-Van Velden","Rustenburg","Bojanala Platinum",173,96.67,"Rode"]
[994,"NW","North West",86.00838405486499,{"$f":"VLOOKUP($Y598,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",69.989999999999995,true,0.1,6019.7268000000004,72236.721600000004,"2008-10-17","2015-11-30","Yes",6767.22,96.688384054864997,86,"7 Years 2 Months","Month to Month","Nov 2017","","Madibeng West Municipality","Hartebeespoort","Bojanala Platinum",173,96.67,"Rode"]
[996,"NW","North West",17.125055475156778,{"$f":"VLOOKUP($Y599,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",1036.5,true,0.1,17750.12,213001.44,"2006-01-04","2014-09-30","Yes",28819.94,27.805055475156777,105,"8 Years 9 Months","Month to Month","Nov 2017","[Dome]","Hentiq 2511 (PTY) LTD","Venterskroon","Dr Kenneth Kaunda",173,96.67,"Rode"]
[997,"NW","North West",74.89216606498195,{"$f":"VLOOKUP($Y600,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",277,true,0.1,20745.13,248941.56,"2004-12-01","2015-03-31","Yes",23703.49,85.572166064981957,124,"10 Years 4 Months","Month to Month","Nov 2017","","Trio Properties","Klerksdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[998,"NW","North West",85.666844036697242,{"$f":"VLOOKUP($Y601,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"Main Centre",545,true,0.09,46688.43,560261.16,"2008-01-31","2015-03-31","Yes",52509.03,96.346844036697249,87,"7 Years 3 Months","Month to Month","Nov 2017","","Redefine Properties","Klerksdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[999,"NW","North West",61.109804986423107,{"$f":"VLOOKUP($Y602,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",81.02,true,0.1,4951.1163999999999,59413.396800000002,"2004-06-01","2015-03-31","Yes",5816.41,71.789804986423107,130,"10 Years 10 Months","Month to Month","Nov 2017","","R & R Gurschler-PS Du Plesis","Ventersdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[1000,"NW","North West",73.56050632911392,{"$f":"VLOOKUP($Y603,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",158,true,0.1,11622.56,139470.72,"2009-01-14","2015-10-31","Yes",13310,84.240506329113927,82,"6 Years 10 Months","Month to Month","Nov 2017","","Platoon","Ventersdorp","Dr Kenneth Kaunda",173,96.67,"Rode"]
[1001,"NW","North West",73.820160000000001,{"$f":"VLOOKUP($Y604,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",500,true,0.1,36910.080000000002,442920.96000000002,"2005-01-03","2015-03-31","Yes",42250.080000000002,84.500160000000008,123,"10 Years 3 Months","Month to Month","Nov 2017","","Algane Properties","Wolmaransstad","Dr Kenneth Kaunda",173,96.67,"Rode"]
[1002,"NW","North West",79.14938405797102,{"$f":"VLOOKUP($Y605,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",276,true,0.1,21845.23,262142.76,"2005-01-01","2015-03-31","Yes",24792.91,89.829384057971012,123,"10 Years 3 Months","Month to Month","Nov 2017","","Cajee FE","Schweizer-Reneke","Dr Ruth Segomotsi Mompati",173,96.67,"Rode"]
[1003,"NW","North West",135.81438461538463,{"$f":"VLOOKUP($Y606,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",130,true,0.1,17655.87,211870.44,"2010-01-01","2015-03-31","Yes",19044.27,146.49438461538463,63,"5 Years 3 Months","Month to Month","Nov 2017","","LVB Trust","Bloemhof","Dr Ruth Segomotsi Mompati",173,96.67,"Rode"]
[1004,"NW","North West",58.366466666666668,{"$f":"VLOOKUP($Y607,BENCHMARK!$E$3:$G$608,3,FALSE)","v":96.67},"VTSD",150,true,0.1,8754.9699999999993,105059.64,"2003-07-01","2015-03-31","Yes",10356.969999999999,69.04646666666666,141,"11 Years 9 Months","Month to Month","Nov 2017","","VG Jardim","Christiana","Dr Ruth Segomotsi Mompati",173,96.67,"Rode"]

{"sheet":"DATA4","index":6,"n_rows":607,"n_cols":30,"rows_kept":607,"cut":false,"hidden":true,"merged":[]}
["SystemID","ProvinceCode","Province","CostPerm2","Benchmark","Urban Classification","ExtentM2","TnTUseLease","TnTEscalation","RentalPerMonth","AnnualAdjRental","LeaseStartDate","LeaseEndDate","TnTAdjMonthlyRental","TnTAdjCostm2","MonthToMonth","LeasePeriodInMonths","TnTLeaseDuration","LeaseDurationGroupDesc","AsAtDate","BuildingName","Building Address","BuildingTown","Region","TnTBenchmarkID1","TnTBenchmark1Source","TnTParkingBaysStatus","BMProvince","BMRegion","BMSuburb"]
[1,"KZN","KwaZulu-Natal",203.4482048040455,65,"VTSD",791,true,7.0000000000000007E-2,160927.53,1730730.36,"2017-04-01","2022-03-31",144227.53,182.33568900126423,"No",60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 30= 18 @R550, 07 @ R650, 05 @ R450","KwaZulu-Natal","Durban","Durban CBD"]
[2,"KZN","KwaZulu-Natal",199.04773115220482,65,"MAIN CENTRE",1406,true,0.08,279861.11,2857333.32,"2015-01-01","2017-12-31",238111.11,169.35356330014224,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","Commercial City Building","1523 Commercial City Building, 17th and portion of 18th floor , 40 Dr AB Xuma Street, Durban","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 77 = (65 @ R550, 12@R500)","KwaZulu-Natal","Durban","Durban CBD"]
[3,"KZN","KwaZulu-Natal",124.16338983050846,77.5,"VTSD",295,true,0,36628.199999999997,439538.4,"2016-04-01","2017-03-31",36628.199999999997,124.16338983050848,"Yes",12,"1 Year","Month to Month","July 2017","Duncanel Building","Duncanel Building, 117 Voortreker Street ","GREYTOWN","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 8 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[4,"KZN","KwaZulu-Natal",110.23819209039549,65,"VTSD",354,true,0,39024.32,468291.84000000003,"2016-05-01","2016-10-31",39024.32,110.23819209039549,"Yes",6,"6 Months","Month to Month","July 2017","","17 MAIN STREET, Dannhauser","DANNHAUSER","MIDLANDS",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 21 @  nil","KwaZulu-Natal","Durban","Durban CBD"]
[5,"KZN","KwaZulu-Natal",139.46309644670052,77.5,"VTSD",394,true,0.08,54948.46,572981.52,"2016-01-01","2020-12-31",47748.46,121.1889847715736,"No",60,"5 Years","5 Years","July 2017","","98 Tatham Road, Bergville","BERGVILLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 30 = (12@R300, 08@R450 and 10@R0)","KwaZulu-Natal","Durban","Pinetown"]
[6,"KZN","KwaZulu-Natal",120.57638888888889,77.5,"VTSD",540,true,0.08,65111.25,745502.76,"2012-09-01","2017-08-31",62125.23,115.04672222222223,"No",60,"5 Years","5 Years","July 2017","","26 BEACONSFIELD STREET, DUNDEE","DUNDEE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 10=(1@R174,96, 7@R338,26 and 02@R221,62)","KwaZulu-Natal","Durban","Pinetown"]
[7,"KZN","KwaZulu-Natal",68.020681818181814,77.5,"VTSD",440,true,0.08,29929.1,325464.71999999997,"2013-04-01","2018-03-31",27122.06,61.641045454545456,"No",60,"5 Years","5 Years","July 2017","","53 Voor Street, UTRETCH","UTRETCH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 15 = (4 @ R263,16; 6@ R219,30; 5 @ R87,72)","KwaZulu-Natal","Durban","Pinetown"]
[8,"KZN","KwaZulu-Natal",130.06891304347826,77.5,"VTSD",736,true,0.08,95730.72,1001768.64,"2015-10-01","2020-09-30",83480.72,113.42489130434782,"No",60,"5 Years","5 Years","July 2017","","58 Allen Street, Newcastle","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 49 @ 250/ bay","KwaZulu-Natal","Durban","Pinetown"]
[9,"KZN","KwaZulu-Natal",93.312018228535422,77.5,"VTSD",412.54,true,0.08,38494.94,461939.28,"2015-02-01","2020-01-31",38494.94,93.312018228535408,"No",60,"5 Years","5 Years","July 2017","","38 YORK STREET, NEWCASTLE","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 27 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[10,"KZN","KwaZulu-Natal",106.73030335861323,77.5,"VTSD",923,true,6.5000000000000002E-2,98512.07,1094544.8400000001,"2015-10-01","2020-09-30",91212.07,98.821310942578549,"No",60,"5 Years","5 Years","July 2017","","20 BUCKINGHAM STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 33 = (20@R200, 8@R350,5@R100)","KwaZulu-Natal","Durban","Pinetown"]
[11,"KZN","KwaZulu-Natal",147.93379120879121,77.5,"VTSD",1164.8,true,0.08,172313.28,1861359.36,"2016-10-01","2019-09-30",155113.28,133.1673076923077,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","JOHN ROSS HIGHWAY & ST. LUCIA , ERF 199 MTUBATUBA","MTUBATUBA","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 32 = (16 @ R550, 5@ R250, 11@R650)","KwaZulu-Natal","Durban","Pinetown"]
[12,"KZN","KwaZulu-Natal",150.2346270750526,100,"VTSD",2566.1999999999998,true,7.0000000000000007E-2,385532.1,4284385.2,"2014-12-01","2019-11-30",357032.1,139.12871171381812,"No",60,"5 Years","5 Years","July 2017","","1 Aloe Loop Veld en Vlei, Richards Bay","RICHARDS BAY","NORTH COAST",433,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 110 = 65 @R300.00 and 45 @ R200,00","KwaZulu-Natal","Richard's Bay","Richard's Bay"]
[13,"KZN","KwaZulu-Natal",41.618457792207792,77.5,"VTSD",616,true,0,25636.97,307643.64,"2016-04-01","2016-09-30",25636.97,41.618457792207792,"Yes",6,"6 Months","Month to Month","July 2017","","LOT 32 Hluhluwe: Athlone Hall 32","HLUHLUWE","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[14,"KZN","KwaZulu-Natal",164.24055555555555,77.5,"VTSD",450,true,0.1,73908.25,705639,"2013-12-01","2016-11-30",58803.25,130.67388888888888,"Yes",36,"3 Years","Month to Month","July 2017","","","MELMOTH","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 37 = 15@R399 & 10@R570 & 12@R285","KwaZulu-Natal","Durban","Pinetown"]
[15,"KZN","KwaZulu-Natal",123.28337579617835,77.5,"VTSD",314,true,0,38710.980000000003,464531.76,"2015-10-01","2016-09-30",38710.980000000003,123.28337579617835,"Yes",12,"1 Year","Month to Month","July 2017","","","EDUMBE","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 27 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[16,"KZN","KwaZulu-Natal",151.66992700729926,77.5,"VTSD",548,true,0.1,83115.12,925381.44,"2015-09-01","2018-08-31",77115.12,140.72102189781023,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","","PONGOLA","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 40 = (20@R300/bay, 20 @ nil)","KwaZulu-Natal","Durban","Pinetown"]
[18,"KZN","KwaZulu-Natal",81.005769230769232,110,"MAIN CENTRE",520,true,0,42123,498876,"2016-06-01","2016-11-30",41573,79.948076923076925,"Yes",6,"6 Months","Month to Month","July 2017","Laxley House","Laxley House, 1 Nelson Mandela Drive, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 @R50/bay","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[19,"KZN","KwaZulu-Natal",149.85060893098782,110,"MAIN CENTRE",739,true,0.09,110739.6,1138675.2,"2016-08-01","2019-07-31",94889.600000000006,128.40270635994588,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","G.P. BUSINESS PARK","G.P. BUSINESS PARK DEEPVALE ROAD, MARBURG, PORT SHEPSTONE","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 47= 43@R350 ; 4@ R200","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[20,"KZN","KwaZulu-Natal",110.1924023668639,77.5,"VTSD",422.5,true,7.0000000000000007E-2,46556.29,558675.48,"2015-05-01","2016-09-30",46556.29,110.1924023668639,"Yes",17,"1 Year, 5 Months","Month to Month","July 2017","","FNB Centre","IXOPO","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Pinetown"]
[21,"KZN","KwaZulu-Natal",148.9200927317093,87.5,"MAIN CENTRE",2708.89,true,0.08,403408.15,4495297.8,"2016-06-01","2017-11-30",374608.15,138.28843179309607,"No",18,"1 Year, 6 Months","> 1 Year and <= 2 Years","July 2017","Hilton Quarry Centre","Hilton Quarry Centre -   4 Pin Oak Avenue, Hilton        ","HILTON","SOUTHERN",205,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 60 = (18@ R550, 31 @450, 11@450)","KwaZulu-Natal","Durban","Hillcrest-Kloof"]
[22,"KZN","KwaZulu-Natal",167.69217569786537,65,"CBD",1218,true,0,204249.07,1960938.84,"2015-12-01","2016-11-30",163411.57,134.16385057471265,"Yes",12,"1 Year","Month to Month","July 2017","","8TH FLOOR 40 Dr AB Xuma Road, Durban(Commercial City)","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 45 @ R907,50/bay","KwaZulu-Natal","Durban","Durban CBD"]
[24,"KZN","KwaZulu-Natal",124.47820512820513,77.5,"VTSD",585,true,0,72819.75,873837,"2016-09-01","2017-08-31",72819.75,124.47820512820513,"No",12,"1 Year","> 1 Year and <= 2 Years","July 2017","","305 Marchison Street, Ladysmith","LADYSMITH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 15 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[25,"KZN","KwaZulu-Natal",145.86683937823835,110,"CBD",1930,true,7.0000000000000007E-2,281523,3060756,"2014-01-15","2017-01-14",255063,132.15699481865286,"Yes",36,"3 Years","Month to Month","July 2017","","171 Boshoff Street Pietermaritzburg: Erf 2574, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 63 @ R420/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[26,"KZN","KwaZulu-Natal",130.70416666666665,110,"CBD",1728,true,7.0000000000000007E-2,225856.8,2430681.6,"2015-03-01","2017-02-28",202556.79999999999,117.22037037037038,"Yes",24,"2 Years","Month to Month","July 2017","","222 Jabu Ndlovu Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 54 = 34 @ R450 & 20 @R400","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[27,"KZN","KwaZulu-Natal",166.00577281191806,65,"VTSD",537,true,0.1,89145.1,925741.2,"2014-11-01","2019-10-31",77145.100000000006,143.65940409683427,"No",60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 40 = 10@ R450 , 10@R350, 20@ R200","KwaZulu-Natal","Durban","Durban CBD"]
[28,"KZN","KwaZulu-Natal",67.806291118421058,77.5,"MAIN CENTRE",729.6,true,7.4999999999999997E-2,49471.47,509657.64,"2015-02-01","2020-01-31",42471.47,58.211992872807016,"No",60,"5 Years","5 Years","July 2017","","56 YORK STREET, NEWCASTLE","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 40 = (20@R100, 20 @ R250) ","KwaZulu-Natal","Durban","Pinetown"]
[29,"KZN","KwaZulu-Natal",149.67790055248619,77.5,"VTSD",543,true,0.09,81275.100000000006,839989.2,"2014-06-01","2019-05-31",69999.100000000006,128.91178637200736,"No",60,"5 Years","5 Years","July 2017","","26 BEACONSFIELD STREET, DUNDEE","DUNDEE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 30 = 10@R395.10 , 5 @R400 & 15 @R355","KwaZulu-Natal","Durban","Pinetown"]
[30,"KZN","KwaZulu-Natal",134.21181616051527,110,"CBD",7101.63,true,7.0000000000000007E-2,953122.66,10940671.92,"2015-01-01","2019-12-31",911722.66,128.3821686007297,"No",60,"5 Years","5 Years","July 2017","Southern Life Plaza","271 Church Street  , Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 92 @ R450/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[33,"KZN","KwaZulu-Natal",167.76904000000002,110,"MAIN CENTRE",500,true,0.08,83884.52,836214.24,"2013-03-01","2018-02-28",69684.52,139.36904000000001,"No",60,"5 Years","5 Years","July 2017","","39 Bisset Street, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 30 = (4 @ R560.00 &  26 @ R460.00)","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[34,"KZN","KwaZulu-Natal",163.34891416752842,110,"MAIN CENTRE",967,true,0.08,157958.39999999999,1835020.8,"2012-09-01","2015-08-31",152918.39999999999,158.13691830403309,"Yes",36,"3 Years","Month to Month","July 2017","Redlands office Park","Redlands office Park, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 21 @ R240/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[35,"KZN","KwaZulu-Natal",115.85511811023622,77.5,"VTSD",25.4,true,0.1,2942.72,30512.639999999999,"2014-06-01","2019-05-31",2542.7199999999998,100.10708661417324,"No",60,"5 Years","5 Years","July 2017","Highflats Thusong Centre","Nina Road, Highflats Thusong Centre","HIGHFLATS","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 2 @ R200/bay","KwaZulu-Natal","Durban","Pinetown"]
[36,"KZN","KwaZulu-Natal",146.23598219961855,100,"VTSD",629.20000000000005,true,0.08,92011.68,966140.16,"2017-01-01","2021-12-31",80511.679999999993,127.95880483153209,"No",60,"5 Years","5 Years","July 2017","","Erf 11637, V/Vlei & W/Welde South ext3, 7 Aloe Loop, Richards Bay","RICHARDS BAY","NORTH COAST",433,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 40= 10@R450, 10@R300, 20@R200","KwaZulu-Natal","Richard's Bay","Richard's Bay"]
[37,"KZN","KwaZulu-Natal",173.72614953685729,65,"CBD",288.464,true,0.08,50113.74,528764.88,"2013-11-01","2018-10-31",44063.74,152.75299517444117,"No",60,"5 Years","5 Years","July 2017","","7TH FLOOR 40 Dr AB Xuma Road, Durban(Commercial City)","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 @R550/ bay","KwaZulu-Natal","Durban","Durban CBD"]
[38,"KZN","KwaZulu-Natal",161.21206611570247,65,"VTSD",242,true,7.0000000000000007E-2,39013.32,430359.84,"2015-07-01","2020-06-30",35863.32,148.19553719008263,"No",60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11= 3@R250, 4@R150, 4@R450","KwaZulu-Natal","Durban","Durban CBD"]
[39,"KZN","KwaZulu-Natal",131.90226865671642,77.5,"MAIN CENTRE",335,true,7.0000000000000007E-2,44187.26,477447.12,"2015-09-01","2020-08-31",39787.26,118.76794029850747,"No",60,"5 Years","5 Years","July 2017","","96 Crompton Street, Pinetown","PINETOWN","ETHEKWINI",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 @ R400/ bay","KwaZulu-Natal","Durban","Pinetown"]
[40,"KZN","KwaZulu-Natal",166.30099173553717,77.5,"VTSD",242,true,0.09,40244.839999999997,431698.08,"2014-02-01","2019-01-31",35974.839999999997,148.65636363636364,"No",60,"5 Years","5 Years","July 2017","","120 ALEXANDER STREET, ESCOURT","ESCOURT","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 =(4@R510 , 4@R250, 3@R410)","KwaZulu-Natal","Durban","Pinetown"]
[41,"KZN","KwaZulu-Natal",156.56297520661155,65,"VTSD",242,true,0.1,37888.239999999998,397658.88,"2014-02-01","2019-01-31",33138.239999999998,136.93487603305786,"No",60,"5 Years","5 Years","July 2017","","10431 INKOSI BHAMBATHA STREET, MADADENI","MADADENI","MIDLANDS",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 =(4@R300 , 4@R550, 3@R450)","KwaZulu-Natal","Durban","Durban CBD"]
[42,"KZN","KwaZulu-Natal",147.01531007751936,77.5,"VTSD",258,true,0.09,37929.949999999997,422399.4,"2014-06-01","2019-05-31",35199.949999999997,136.43391472868217,"No",60,"5 Years","5 Years","July 2017","","65 VICTORIA STREET, DUNDEE","DUNDEE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11= 3@R250, 4@R175, 4@R320","KwaZulu-Natal","Durban","Pinetown"]
[44,"KZN","KwaZulu-Natal",120.64930909090909,110,"CBD",3300,true,7.0000000000000007E-2,398142.71999999997,4702112.6399999997,"2015-09-01","2019-08-31",391842.72,118.74021818181818,"No",48,"4 Years","> 3 Years and <= 4 Years","July 2017","","179 Jabu Ndlovu Street, PIETERMARITZBURG","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 14 @ R450/ bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[46,"KZN","KwaZulu-Natal",123.33466843501326,110,"MAIN CENTRE",377,true,0.05,46497.17,498566.04,"2015-03-01","2020-02-28",41547.17,110.20469496021221,"No",60,"5 Years","5 Years","July 2017","","46 Bisset Street, Lot 456, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11= (4@R500, 3@R450, 4@R400)","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[47,"KZN","KwaZulu-Natal",128.63808010171647,77.5,"VTSD",314.60000000000002,true,0.08,40469.54,410634.48,"2016-06-01","2021-05-31",34219.54,108.77158296249205,"No",60,"5 Years","5 Years","July 2017","","38 Margaret Street, Ixopo","IXOPO","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 = 3 @ R550, 4@ R350, 4 @ R800","KwaZulu-Natal","Durban","Pinetown"]
[48,"KZN","KwaZulu-Natal",93.599106002554279,65,"VTSD",783,true,7.0000000000000007E-2,73288.100000000006,648457.19999999995,"2017-04-01","2022-03-31",54038.1,69.014176245210734,"No",60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 35 @ R550","KwaZulu-Natal","Durban","Durban CBD"]
[50,"KZN","KwaZulu-Natal",119.7,65,"CBD",1527,true,0,182781.9,2193382.7999999998,"2016-04-01","2017-03-31",182781.9,119.7,"Yes",12,"1 Year","Month to Month","July 2017","The Marine Building","8th  and 9th Floor,\"The Marine\", 22 Dorothy Nyembe Street, Durban","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Durban CBD"]
[51,"KZN","KwaZulu-Natal",129.80038135593219,77.5,"VTSD",472,true,0.08,61265.78,680235.6,"2013-04-01","2018-03-31",56686.3,120.09809322033898,"No",60,"5 Years","5 Years","July 2017","","26 BEACONSFIELD STREET, DUNDEE","DUNDEE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 21 = (10@R185 , 1@R350 + 4 @ R174,96, 3 @R338,26, 3 @ R221,62)","KwaZulu-Natal","Durban","Pinetown"]
[52,"KZN","KwaZulu-Natal",131.10306629834253,77.5,"VTSD",362,true,0.08,47459.31,528111.72,"2013-03-01","2018-02-28",44009.31,121.57267955801105,"No",60,"5 Years","5 Years","July 2017","","94/96 MURCHISON STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 = (1 @R450,10@R300)","KwaZulu-Natal","Durban","Pinetown"]
[53,"KZN","KwaZulu-Natal",145.28431506849313,77.5,"MAIN CENTRE",292,true,0.08,42423.02,509076.24,"2016-10-01","2017-06-30",42423.02,145.28431506849316,"Yes",9,"9 Months","Month to Month","July 2017","","63 Scott Street, Newcastle","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 11 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[54,"KZN","KwaZulu-Natal",109.42131147540984,77.5,"MAIN CENTRE",305,true,0,33373.5,323682,"2016-07-01","2017-03-31",26973.5,88.437704918032793,"Yes",9,"9 Months","Month to Month","July 2017","","58 Allen Street, Newcastle","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 16 @ 400/ bay","KwaZulu-Natal","Durban","Pinetown"]
[55,"KZN","KwaZulu-Natal",144.6403964041599,77.5,"VTSD",510.59,true,0.08,73851.94,886223.28,"2012-12-01","2016-11-30",73851.94,144.6403964041599,"Yes",48,"4 Years","Month to Month","July 2017","","251 Utrecht  Street, Vryheid","VRYHEID","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Pinetown"]
[56,"KZN","KwaZulu-Natal",149.36923076923077,100,"VTSD",561.6,true,0.08,83885.759999999995,898629.12,"2017-03-01","2021-02-28",74885.759999999995,133.34358974358975,"No",48,"4 Years","> 3 Years and <= 4 Years","July 2017","","ERF 11637, Veldenvlei South ext 3 , 7 Aloe Loop Street, Richards Bay","RICHARDS BAY","NORTH COAST",433,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 20 @ R450/bay","KwaZulu-Natal","Richard's Bay","Richard's Bay"]
[57,"KZN","KwaZulu-Natal",111.328125,77.5,"VTSD",64,true,0.08,7125,-2340,"2016-10-01","2021-09-30",-195,-3.046875,"No",60,"5 Years","5 Years","July 2017","","MNQOBOKAZI TRADITIONAL AUTHORITY, HLUHLUWE","HLUHLUWE","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 7= 6@R1 200  , 1@R120","KwaZulu-Natal","Durban","Pinetown"]
[58,"KZN","KwaZulu-Natal",114.58341052631579,110,"CBD",475,true,0.08,54427.12,585925.43999999994,"2013-09-01","2018-08-31",48827.12,102.79393684210527,"No",60,"5 Years","5 Years","July 2017","","140 LANGALIBALELE STREET, PIETERMARITZBURG","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 16 @ R350/ bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[59,"KZN","KwaZulu-Natal",124.25999999999999,77.5,"VTSD",395,true,0.09,49082.7,588992.4,"2016-02-01","2019-01-31",49082.7,124.26,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","Oasis Building ","39A Margaret Street, Ixopo","IXOPO","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 5 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[60,"KZN","KwaZulu-Natal",121.84536997885836,110,"MAIN CENTRE",473,true,0.05,57632.86,623794.31999999995,"2014-08-01","2019-07-31",51982.86,109.90033826638478,"No",60,"5 Years","5 Years","July 2017","","46 Bisset Street, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 16 = 15 @ R350, 1@R400","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[61,"KZN","KwaZulu-Natal",141.65204774212529,110,"CBD",9517.7999999999993,true,7.0000000000000007E-2,1348215.86,15444190.32,"2014-04-01","2019-03-31",1287015.8600000001,135.22199037592722,"No",60,"5 Years","5 Years","July 2017","ex- Joshua Doore Centre","270 Jabu Ndlovu Street  Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 136 @ R450/ bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[62,"KZN","KwaZulu-Natal",134.488270192995,110,"CBD",1399,true,7.0000000000000007E-2,188149.09,2122789.08,"2015-05-01","2019-04-30",176899.09,126.44681200857755,"No",48,"4 Years","> 3 Years and <= 4 Years","July 2017","","217 Burger Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 25 @ R450/ bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[63,"KZN","KwaZulu-Natal",113.12307692307692,110,"MAIN CENTRE",1040,true,0.08,117648,1171776,"2017-01-01","2021-12-31",97648,93.892307692307696,"No",60,"5 Years","5 Years","July 2017","","181 Berg Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 40 @ R500/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[64,"KZN","KwaZulu-Natal",110.1924023668639,77.5,"VTSD",422.5,true,7.0000000000000007E-2,46556.29,558675.48,"2015-05-01","2018-04-30",46556.29,110.1924023668639,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","FNB Centere","FNB Centre, Cnr Margaret & Commercial Road, IXOPO","IXOPO","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Pinetown"]
[66,"KZN","KwaZulu-Natal",100.46280291970804,65,"VTSD",685,true,0,68817.02,780961.92,"2016-09-01","2017-08-31",65080.160000000003,95.007532846715335,"No",12,"1 Year","> 1 Year and <= 2 Years","July 2017","Cato House","Cato House, 18 Cato Street, Stanger Lower tugela district","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 10 =  6 @R410,03 and 4 @R319,17","KwaZulu-Natal","Durban","Durban CBD"]
[67,"KZN","KwaZulu-Natal",115.87002320185616,65,"MAIN CENTRE",862,true,0,99879.96,1150559.52,"2016-04-01","2017-03-31",95879.96,111.22965197215777,"Yes",12,"1 Year","Month to Month","July 2017","","Phumelela Circuit Office, U Section Umlazi: 01 Schoeman Lane, Umlazi","UMLAZI","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 16 @ R250/bay","KwaZulu-Natal","Durban","Durban CBD"]
[68,"KZN","KwaZulu-Natal",152.58465052283987,65,"VTSD",5451,true,7.0000000000000007E-2,831738.93,9320867.1600000001,"2016-07-01","2021-06-30",776738.93,142.49475875986059,"No",60,"5 Years","5 Years","July 2017","Albert House","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 100  @ R550","KwaZulu-Natal","Durban","Durban CBD"]
[69,"KZN","KwaZulu-Natal",151.93687711055645,77.5,"VTSD",6811,true,0.08,1034842.07,11731104.84,"2015-11-01","2020-10-31",977592.07,143.53135662898254,"No",60,"5 Years","5 Years","July 2017","","45,47,49 & 53 Murchison Street, Ladysmith","LADYSMITH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 185 = 120@R350 & 25@R450 & 40@R100","KwaZulu-Natal","Durban","Pinetown"]
[70,"KZN","KwaZulu-Natal",58.394262820512814,77.5,"VTSD",312,true,0.08,18219.009999999998,218628.12,"2015-04-01","2016-09-30",18219.009999999998,58.394262820512822,"Yes",18,"1 Year, 6 Months","Month to Month","July 2017","","122A Landrost Street, Vryheid ","VRYHEID","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Pinetown"]
[71,"KZN","KwaZulu-Natal",114,77.5,"VTSD",689,true,0,78546,942552,"2016-11-01","2017-04-30",78546,114,"Yes",6,"6 Months","Month to Month","July 2017","Matash Building","653 New Republic Street, Pongola","PONGOLA","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 6 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[72,"KZN","KwaZulu-Natal",78.80816600397614,100,"VTSD",2012,true,0,158562.03,1902744.36,"2016-04-01","2017-03-31",158562.03,78.80816600397614,"Yes",12,"1 Year","Month to Month","July 2017","","Rem of Erf 82,Empangeni, 8 Union Street, Empangeni","EMPANGENI","NORTH COAST",432,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 25 @ nil","KwaZulu-Natal","Empangeni","Empangeni"]
[73,"KZN","KwaZulu-Natal",97.890975609756097,77.5,"VTSD",533,true,0.08,52175.89,584110.68000000005,"2016-07-01","2019-06-30",48675.89,91.32437148217636,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","Highpoint Centre","150 High Street, Highpoint Centre, Vryheid ","VRYHEID","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 10 @ R350/ bay","KwaZulu-Natal","Durban","Pinetown"]
[74,"KZN","KwaZulu-Natal",150.07553290083411,77.5,"VTSD",863.2,true,7.0000000000000007E-2,129545.2,1419542.4,"2016-03-01","2021-02-28",118295.2,137.04263206672846,"No",60,"5 Years","5 Years","July 2017","","LOT TPO 114585, BHAMBANANA: Ingwavuma Circuit Office, Bhambanani","BHAMBANANI","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 25 = 20@ R500/bay ; 5@R250/bay","KwaZulu-Natal","Durban","Pinetown"]
[75,"KZN","KwaZulu-Natal",137.49977011494252,100,"VTSD",348,true,0.08,47849.919999999998,550199.04000000004,"2014-04-01","2019-03-31",45849.919999999998,131.75264367816092,"No",60,"5 Years","5 Years","July 2017","","1 Aloe Loop Veld en Vlei, Richards Bay","RICHARDS BAY","NORTH COAST",433,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 10 @ R200/ bay","KwaZulu-Natal","Richard's Bay","Richard's Bay"]
[76,"KZN","KwaZulu-Natal",158.88447371706829,77.5,"VTSD",1601.8,true,0.08,254501.15,2871613.8,"2015-06-01","2020-05-31",239301.15,149.39514920714197,"No",60,"5 Years","5 Years","July 2017","","","MKUZE","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 46 = 10 @ R200 ;  10@R150 ; 26 @ R450","KwaZulu-Natal","Durban","Pinetown"]
[77,"KZN","KwaZulu-Natal",152.65636363636364,77.5,"VTSD",572,true,0.08,87319.44,938633.28,"2017-08-01","2022-07-31",78219.44,136.74727272727273,"No",60,"5 Years","5 Years","July 2017","DIBILIZA OFFICE BLOCK","LOT 14/1583HV, DIBILIZA OFFICE BLOCK, HOSPITAL LINK ROAD, MANGUZI","MANGUZI","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 18 = 8@R450, 10@R550","KwaZulu-Natal","Durban","Pinetown"]
[78,"KZN","KwaZulu-Natal",138.46368715083798,110,"CBD",4654,true,0.08,644410,7222920,"2014-11-01","2017-05-31",601910,129.33175762784703,"Yes",30,"2 Years, 6 Months","Month to Month","July 2017","","","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 85 @R500/ bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[79,"KZN","KwaZulu-Natal",136.92136479591838,110,"CBD",3136,true,0.08,429385.4,4852624.8,"2014-06-01","2017-05-31",404385.4,128.94942602040817,"Yes",36,"3 Years","Month to Month","July 2017","","145 church Street, Pietermaritzburg- Davis Alexandra Building","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 50 @R500.00/ bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[80,"KZN","KwaZulu-Natal",52.707826086956523,77.5,"VTSD",23,true,0.1,1212.28,14547.36,"2011-01-01","2016-12-31",1212.28,52.707826086956523,"Yes",60,"5 Years","Month to Month","July 2017","","38 Ikhwezi Street, Impendle","IMPENDLE","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | nil","KwaZulu-Natal","Durban","Pinetown"]
[81,"KZN","KwaZulu-Natal",108.80491879350349,110,"CBD",4310,true,0.08,468949.2,5329190.4000000004,"2013-11-01","2018-10-31",444099.2,103.03925754060324,"No",60,"5 Years","5 Years","July 2017"," Absa Building","194-200 Langalibalele Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 71 @ R350.00/ bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[83,"KZN","KwaZulu-Natal",126.63407854984894,110,"MAIN CENTRE",662,true,0,83831.759999999995,1005981.12,"2017-03-01","2017-04-30",83831.759999999995,126.63407854984894,"Yes",2,"6 Months","Month to Month","July 2017","Khamissa Building","Khamissa Building: Corner of Denis & Macarthur Street,  LOT 188 , Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 13 @ nil","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[84,"KZN","KwaZulu-Natal",165.85784835290602,110,"MAIN CENTRE",906.96100000000001,true,0,150426.6,1805119.2,"2017-04-01","2017-09-30",150426.6,165.85784835290602,"No",6,"6 Months","<= 1 Year","July 2017","Irma Building","51 Aiken Street, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 5 @ nil","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[85,"KZN","KwaZulu-Natal",183.32432575757574,110,"MAIN CENTRE",1320,true,0,241988.11,2903857.32,"2017-04-01","2017-09-30",241988.11,183.32432575757576,"No",6,"6 Months","<= 1 Year","July 2017"," Absa Building","46 Aiken Street, Port Shepstone","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 5 @ nil","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[86,"KZN","KwaZulu-Natal",287.33365013774102,110,"MAIN CENTRE",4356,true,0.08,1251625.3799999999,12655504.560000001,"2017-04-01","2027-03-31",1054625.3799999999,242.10867309458217,"No",120,"10 Years",">=10 Years","July 2017","","ERF 1883 PORT SHEPSTONE","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 244= 80@R1100, R124@R750, 40@R400","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[87,"KZN","KwaZulu-Natal",128.97875549805951,77.5,"VTSD",3865,true,0.1,498502.89,5744353.7999999998,"2017-02-01","2019-01-31",478696.15,123.85411384217335,"No",24,"2 Years","> 1 Year and <= 2 Years","July 2017","","8 Main Street,  Kokstad","KOKSTAD","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 84 = 34@ R461,61 , 50 @ R82,24","KwaZulu-Natal","Durban","Pinetown"]
[88,"KZN","KwaZulu-Natal",39.155579439252335,110,"CBD",3210,true,7.0000000000000007E-2,125689.41,1508272.92,"2014-08-01","2019-07-31",125689.41,39.155579439252335,"No",60,"5 Years","5 Years","July 2017","Erf 6143 ","19 Wigford Road, Edendale, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 26 @ nil","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[89,"KZN","KwaZulu-Natal",141.1417924528302,110,"CBD",2226,true,7.0000000000000007E-2,314181.63,3608179.56,"2014-01-01","2018-12-31",300681.63,135.07710242587601,"No",60,"5 Years","5 Years","July 2017","Ptn 1 of Erf 2716","166 Jabu Ndlovu Street, Pietermaritzburg,  Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 30 @ R450/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[90,"KZN","KwaZulu-Natal",137.72634997497352,110,"CBD",859.09,true,7.0000000000000007E-2,118319.33,1279431.96,"2014-07-01","2019-06-30",106619.33,124.10728794422005,"No",60,"5 Years","5 Years","July 2017","","169 Hoosen Haffajee Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 26 @ R450/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[91,"KZN","KwaZulu-Natal",135.76194999999998,77.5,"VTSD",400,true,0.08,54304.78,591657.36,"2015-02-01","2020-01-31",49304.78,123.26195,"No",60,"5 Years","5 Years","July 2017","","38 Margaret Street, Ixopo","IXOPO","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 10 @ R500/ bay","KwaZulu-Natal","Durban","Pinetown"]
[92,"KZN","KwaZulu-Natal",140.44715175097275,110,"CBD",1285,true,7.0000000000000007E-2,180474.59,1971295.08,"2014-08-01","2019-07-31",164274.59,127.84014785992218,"No",60,"5 Years","5 Years","July 2017","","175 Jabu Ndlovu Street & 10 Carbineer Street,  Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 36 @R450/ bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[93,"KZN","KwaZulu-Natal",68.409090909090907,87.5,"VTSD",132,true,0.08,9030,102960,"2016-09-01","2021-08-31",8580,65,"No",60,"5 Years","5 Years","July 2017","","16 Claughton Terrace Street, Mooi River","MOOI RIVER","SOUTHERN",205,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 1 @ R450/ bay","KwaZulu-Natal","Durban","Hillcrest-Kloof"]
[95,"KZN","KwaZulu-Natal",81.952507082152977,107.5,"VTSD",706,true,0,57858.47,669472.68000000005,"2015-04-01","2016-03-31",55789.39,79.021798866855519,"Yes",12,"1 Year","Month to Month","July 2017","","9 Walter Reid Road, Tongaat:  PHC Tongaat","TONGAAT","ETHEKWINI",197,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 4@R517.27/bay","KwaZulu-Natal","Durban","Westville "]
[98,"KZN","KwaZulu-Natal",56.971744186046507,65,"VTSD",344,true,0.1,19598.28,235179.36,"2015-04-01","2016-03-31",19598.28,56.971744186046514,"Yes",12,"1 Year","Month to Month","July 2017","","15 Jackson Street, Stanger: Stanger PHC","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Durban CBD"]
[99,"KZN","KwaZulu-Natal",116.02394598449058,65,"VTSD",2243.8000000000002,true,0.08,260334.53,2794014.36,"2015-01-01","2017-12-31",232834.53,103.76795168909884,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","1 King Shaka Road, kwaDukuza, Stanger: Ilembe District Manager ","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 55 @ R500/bay","KwaZulu-Natal","Durban","Durban CBD"]
[104,"KZN","KwaZulu-Natal",43.110205361341905,65,"MAIN CENTRE",6379,true,0,275000,3300000,"2016-09-01","2019-08-31",275000,43.110205361341905,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","St Aidens Mission Hospital","33 Centenary Road, Durban: St Aidens Mission Hospital ","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Durban CBD"]
[106,"KZN","KwaZulu-Natal",150.30184140184139,107.5,"VTSD",336.7,true,0.08,50606.63,538279.56000000006,"2016-03-01","2019-02-28",44856.63,133.22432432432433,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","1 Watson Street, Tongaat","TONGAAT","ETHEKWINI",197,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 26 = 10@R250, 15@R150, 1@R1000","KwaZulu-Natal","Durban","Westville "]
[107,"KZN","KwaZulu-Natal",61.504939138576781,65,"VTSD",427.2,true,4.9000000000000002E-2,26274.91,306421.44,"2016-07-01","2019-06-30",25535.119999999999,59.77322097378277,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","10 Hibiscus Road, Stanger","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 24 = 9 @ R31, 11@R41,89, 4@R0","KwaZulu-Natal","Durban","Durban CBD"]
[108,"KZN","KwaZulu-Natal",79.408816199376943,65,"VTSD",321,true,4.9000000000000002E-2,25490.23,295903.56,"2016-07-01","2019-06-30",24658.63,76.818161993769465,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","10 Hibiscus Road, Stanger","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 32 = 12 @ R32, 10@R44,76, 10@R0","KwaZulu-Natal","Durban","Durban CBD"]
[110,"KZN","KwaZulu-Natal",83.871748747913188,77.5,"VTSD",2396,true,0,200956.71,2411480.52,"2016-11-01","2017-07-31",200956.71,83.871748747913188,"Yes",9,"9 Months","Month to Month","July 2017","","38 Voortrekker Street, Newcastle","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 127 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[111,"KZN","KwaZulu-Natal",126.35532359081419,77.5,"VTSD",2490.8000000000002,true,0.08,314725.84000000003,3486778.08,"2016-04-01","2019-03-31",290564.84000000003,116.65522723622932,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","Etna Building, 34 Wilson Street, Dundee","DUNDEE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 82 = (47@R283;  15@R472; 20@R189)","KwaZulu-Natal","Durban","Pinetown"]
[112,"KZN","KwaZulu-Natal",32.752512254901958,65,"VTSD",2448,true,0,80178.149999999994,962137.8,"2016-07-01","2017-06-30",80178.149999999994,32.752512254901958,"Yes",12,"1 Year","Month to Month","July 2017","","Police Station Road, East End, Section 2, Madadeni","MADADENI","MIDLANDS",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 27 @ nil","KwaZulu-Natal","Durban","Durban CBD"]
[113,"KZN","KwaZulu-Natal",116.281916,77.5,"VTSD",2500,true,0,290704.78999999998,3221157.48,"2016-12-01","2017-05-31",268429.78999999998,107.371916,"Yes",6,"6 Months","Month to Month","July 2017","","32 Lylle Street, Ladysmith","LADYSMITH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 59 = (30 @R356,40 ,18@R534,60, 11 @ R178,20) ","KwaZulu-Natal","Durban","Pinetown"]
[114,"KZN","KwaZulu-Natal",182.92091089108911,77.5,"VTSD",505,true,0,92375.06,1108500.72,"2016-04-01","2017-03-31",92375.06,182.92091089108911,"Yes",12,"1 Year","Month to Month","July 2017","","5B Faraday Street, Newcastle","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 86 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[118,"KZN","KwaZulu-Natal",154.32543689320389,100,"VTSD",412,true,0.08,63582.080000000002,762984.95999999996,"2014-07-01","2019-06-30",63582.080000000002,154.32543689320389,"No",60,"5 Years","5 Years","July 2017","","107 DOLLAR DRIVE, RICHARDS BAY","RICHARDS BAY","NORTH COAST",433,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 55 @ nil","KwaZulu-Natal","Richard's Bay","Richard's Bay"]
[121,"KZN","KwaZulu-Natal",179.40508474576271,77.5,"VTSD",230.1,true,0.08,41281.11,378373.32,"2017-06-01","2020-05-31",31531.11,137.0322033898305,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","LOT ERF 199, HIBISCUS LANE, MTUBATUBA","MTUBATUBA","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 26 @ R375,00","KwaZulu-Natal","Durban","Pinetown"]
[122,"KZN","KwaZulu-Natal",98.549575000000004,100,"VTSD",2400,true,7.0000000000000007E-2,236518.98,2658227.7599999998,"2013-07-01","2018-06-30",221518.98,92.299575000000004,"No",60,"5 Years","5 Years","July 2017","","2 Lood Street , Empangeni : EMRS District Office - Empangeni ","EMPANGENI","NORTH COAST",432,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 55 = 10@ R450, 15@ R300, 30@ R200","KwaZulu-Natal","Empangeni","Empangeni"]
[125,"KZN","KwaZulu-Natal",134.42310000000001,110,"MAIN CENTRE",1600,true,0.08,215076.96,2580923.52,"2013-07-01","2018-06-30",215076.96,134.42310000000001,"No",60,"5 Years","5 Years","July 2017","","ERF 101 &108 Shelly Beach: Gamalakhe Nursing College","SHELLY BEACH","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 20","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[126,"KZN","KwaZulu-Natal",114.11632653061226,110,"CBD",3234,true,0.08,369052.2,4230626.4000000004,"2015-02-01","2017-09-30",352552.2,109.01428571428572,"No",32,"2 Years, 8 Months","> 2 Years and <= 3 Years","July 2017","","191 Peter Kerchoff Street, PMB: Head Office: Medical Chambers: ","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 33 @ R500/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[128,"KZN","KwaZulu-Natal",54.945250000000001,77.5,"VTSD",160,true,0.08,8791.24,105494.88,"2013-07-01","2016-06-30",8791.24,54.945250000000001,"Yes",36,"3 Years","Month to Month","July 2017","","15 Watson Street, Creighton: EMRS Creighton","CREIGHTON","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Pinetown"]
[130,"KZN","KwaZulu-Natal",127.48916750250751,77.5,"VTSD",1994,true,0.08,254213.4,2840560.8,"2014-07-01","2019-06-30",236713.4,118.71283851554664,"No",60,"5 Years","5 Years","July 2017","","11/13 Main Road, Ixopo","IXOPO","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 62 = 12@R500, 20@R350 & 30@R150","KwaZulu-Natal","Durban","Pinetown"]
[131,"KZN","KwaZulu-Natal",113.59889972144846,110,"MAIN CENTRE",718,true,0,81564.009999999995,926743.32,"2015-10-01","2016-09-30",77228.61,107.56073816155988,"Yes",12,"1 Year","Month to Month","July 2017","","Laxley House, 1 Nelson Mandela Drive, Port Shepstone: Ugu Primary Health Care","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 52 = 18 @R123,82 , 34@R61,96","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[132,"KZN","KwaZulu-Natal",177.49876798561152,110,"MAIN CENTRE",1112,true,0.08,197378.63,2164371.36,"2016-10-01","2018-09-30",180364.28,162.19809352517984,"No",24,"2 Years","> 1 Year and <= 2 Years","July 2017","","41 Bisset Street, Lot 442 Port Shepstone: Ugu District Office","PORT SHEPSTONE","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 31 @ R548,85/ bay","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[134,"KZN","KwaZulu-Natal",202.10411764705881,77.5,"VTSD",204,true,7.0000000000000007E-2,41229.24,333950.88,"2015-08-01","2018-07-31",27829.24,136.41784313725489,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","3 Hawthorne Street, Kokstad, Erf 1755 Kokstad","KOKSTAD","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 21 = 10@R600, 10@R700, 1@R400","KwaZulu-Natal","Durban","Pinetown"]
[135,"KZN","KwaZulu-Natal",118.30567784040345,110,"CBD",13484,true,0,1595233.76,18208725.120000001,"2016-09-01","2017-08-31",1517393.76,112.53291011569267,"No",12,"1 Year","> 1 Year and <= 2 Years","July 2017","Head Office: Capital/Trizon Towers","121 Commercial Road,Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 139 @ R560/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[140,"KZN","KwaZulu-Natal",122.47459895203546,110,"CBD",2481,true,0.08,303859.48,3226313.76,"2013-11-01","2016-10-31",268859.48,108.36738411930673,"Yes",36,"3 Years","Month to Month","July 2017","","171 Hoosen Haffejee Street & 81 Peter Kerchoff Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 100 @ R350.00","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[142,"KZN","KwaZulu-Natal",164.24506925207757,77.5,"VTSD",361,true,0.08,59292.47,551957.64,"2014-10-01","2017-09-30",45996.47,127.41404432132964,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","5 Hawkins Street, Harding","HARDING","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 23 = 16 @ R399,75, 6 @ R550,00 and 1 @ R3 600,00","KwaZulu-Natal","Durban","Pinetown"]
[143,"KZN","KwaZulu-Natal",106.55581081081081,87.5,"VTSD",222,true,0.08,23655.39,283864.68,"2017-03-01","2019-02-28",23655.39,106.55581081081081,"No",24,"2 Years","> 1 Year and <= 2 Years","July 2017","","Corner of Claughton Terrace & Lawrence Street, Mooi River","MOOI RIVER","SOUTHERN",205,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Hillcrest-Kloof"]
[154,"KZN","KwaZulu-Natal",102.03836363636363,65,"CBD",3300,true,0,336726.6,3238747.2,"2015-12-01","2016-11-30",269895.59999999998,81.786545454545461,"Yes",12,"1 Year","Month to Month","July 2017","","7 , 8 & 9 floor: 320  ex -West Street: Durban: 320 Dr Pixley kaSeme Street, Durban","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 75 @ R891,08","KwaZulu-Natal","Durban","Durban CBD"]
[155,"KZN","KwaZulu-Natal",114.09017815646786,65,"CBD",645.5,true,0.08,73645.210000000006,761342.52,"2015-04-01","2018-03-31",63445.21,98.28847405112316,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","Rental Housing Tribunal","Eagle Building, 9th floor of 353/363 West Street, Durban: Rental Housing Tribunal","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 17 @ R600 / bay","KwaZulu-Natal","Durban","Durban CBD"]
[156,"KZN","KwaZulu-Natal",114.79047951176983,65,"CBD",6882,true,0,789988.08,9092256.9600000009,"2017-01-01","2017-06-30",757688.08,110.09707643126998,"Yes",6,"6 Months","Month to Month","July 2017","","Tolaram House: 2 Samora Machel and Margaret Mncadi Avenue, Durban","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 38 @R850.00/ bay","KwaZulu-Natal","Durban","Durban CBD"]
[157,"KZN","KwaZulu-Natal",131.20449197860964,65,"VTSD",374,true,0.08,49070.48,537845.76000000001,"2014-06-01","2019-05-31",44820.480000000003,119.84085561497326,"No",60,"5 Years","5 Years","July 2017","","Albert House, Corner of Link and R102, Stanger","STANGER","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 17 @ R250.00/ bay","KwaZulu-Natal","Durban","Durban CBD"]
[159,"KZN","KwaZulu-Natal",121.06536585365855,77.5,"VTSD",246,true,0.08,29782.080000000002,306384.96000000002,"2012-06-01","2017-05-31",25532.080000000002,103.78894308943089,"Yes",60,"5 Years","Month to Month","July 2017","","75 HARDING STREET, NEWCASTLE","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 17 @ R250.00/ bay","KwaZulu-Natal","Durban","Pinetown"]
[160,"KZN","KwaZulu-Natal",95.549252077562329,77.5,"VTSD",361,true,0.08,34493.279999999999,413919.36,"2013-07-01","2018-06-30",34493.279999999999,95.549252077562329,"No",60,"5 Years","5 Years","July 2017","","22/28 MURCHISON STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 17 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[161,"KZN","KwaZulu-Natal",115.8216037368626,110,"CBD",2569,true,0,297545.7,3367148.4,"2015-04-01","2017-03-31",280595.7,109.22370572207085,"Yes",24,"2 Years","Month to Month","July 2017","","199 Pietermaritz Street,  Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 31 =  (1 @R450 and 30 @R550.00)","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[162,"KZN","KwaZulu-Natal",128.31167608286253,110,"CBD",2124,true,0,272534,3043462.8,"2016-01-01","2016-12-31",253621.9,119.40767419962336,"Yes",12,"1 Year","Month to Month","July 2017","","201 - 203 Church Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 40 = (35 @R480,96 and 5 @ R415,70)","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[164,"KZN","KwaZulu-Natal",90.258578255675019,110,"MAIN CENTRE",837,true,0.08,75546.429999999993,786557.16,"2015-10-01","2020-09-30",65546.429999999993,78.311146953405014,"No",60,"5 Years","5 Years","July 2017","","Lot 1254 Frere Road, Shelly Beach","SHELLY BEACH","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 20 @ R500/bay","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[165,"KZN","KwaZulu-Natal",137.78441687344915,77.5,"VTSD",403,true,0.08,55527.12,534325.43999999994,"2016-06-01","2021-05-31",44527.12,110.48913151364765,"No",60,"5 Years","5 Years","July 2017","","38 Margaret Street, Ixopo","IXOPO","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 20 @ R550/bay","KwaZulu-Natal","Durban","Pinetown"]
[166,"KZN","KwaZulu-Natal",175.66866780821917,110,"MAIN CENTRE",2920,true,7.0000000000000007E-2,512952.51,5777430.1200000001,"2014-04-01","2019-03-31",481452.51,164.88099657534246,"No",60,"5 Years","5 Years","July 2017","Invesco Building ","1st floor, Invesco Building , ptn 38 of Erf 1556, 16 Chatterton Road, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 70 @ R450/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[169,"KZN","KwaZulu-Natal",136.42681643132221,65,"CBD",779,true,0.08,106276.49,1275317.8799999999,"2014-04-01","2019-03-31",106276.49,136.42681643132221,"No",60,"5 Years","5 Years","July 2017","","14th Floor 'The Marine', 22 Dorothy Nyembe Street, Durban","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Durban CBD"]
[171,"KZN","KwaZulu-Natal",59.910158730158734,65,"CBD",252,true,0.08,15097.36,181168.32,"2015-09-01","2018-07-31",15097.36,59.910158730158727,"No",59,"2 Years, 11 Months","> 2 Years and <= 3 Years","July 2017","Delta Towers","Delta Towers, 303 Dr Pixley KaSeme Street, Durban","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Durban CBD"]
[172,"KZN","KwaZulu-Natal",82.932023529411765,65,"VTSD",850,true,0.1,70492.22,809906.64,"2013-11-01","2018-10-31",67492.22,79.402611764705881,"No",60,"5 Years","5 Years","July 2017","15 MAIN STREET, DANNHAUSER","15 MAIN STREET, DANNHAUSER","DANNHAUSER","MIDLANDS",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 33 = (9 @ R100, 20 @ R65; 4@ R200)","KwaZulu-Natal","Durban","Durban CBD"]
[173,"KZN","KwaZulu-Natal",93.933827777777779,77.5,"VTSD",1800,true,7.0000000000000007E-2,169080.89,1914970.68,"2012-12-01","2017-11-30",159580.89000000001,88.656049999999993,"No",60,"5 Years","5 Years","July 2017","","12 MURCHISON STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 40 = (10@R400, 10@R350 and 20@R100)","KwaZulu-Natal","Durban","Pinetown"]
[174,"KZN","KwaZulu-Natal",167.6907063197026,77.5,"VTSD",538,true,0.1,90217.600000000006,962611.19999999995,"2014-10-01","2019-09-30",80217.600000000006,149.10334572490706,"No",60,"5 Years","5 Years","July 2017","","96 SHERRET STREET, BERGVILLE","BERGVILLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 30 = 10@R350 ,10 @R400 , 10 @ R250","KwaZulu-Natal","Durban","Pinetown"]
[175,"KZN","KwaZulu-Natal",153.22903052064632,65,"CBD",3342,true,0.08,512091.42,5065097.04,"2016-08-01","2019-07-31",422091.42,126.29904847396769,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","Liberty Towers","Liberty Towers: 8th floor & 9th floor, Corner of Pixley kaSeme Street & Aliwal Street, Durban","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 100 @R900/bay","KwaZulu-Natal","Durban","Durban CBD"]
[177,"KZN","KwaZulu-Natal",122.0658875,65,"MAIN CENTRE",1600,true,0.08,195305.42,2055665.04,"2013-11-18","2018-11-17",171305.42,107.0658875,"No",60,"5 Years","5 Years","July 2017","","Eagle Building, 5th floor of 353/363 West Street, Durban","DURBAN","ETHEKWINI",177,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 40 @ R600 / bay","KwaZulu-Natal","Durban","Durban CBD"]
[179,"KZN","KwaZulu-Natal",125.4,77.5,"VTSD",744.05,true,7.0000000000000007E-2,93303.87,1119646.44,"2016-01-01","2020-12-31",93303.87,125.4,"No",60,"5 Years","5 Years","July 2017","","KLEPERSOL STRAAT, LOT 65530 COUNTRY LODGEKIEPERSOL","PONGOLA","NORTH COAST",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 27 @ nil","KwaZulu-Natal","Durban","Pinetown"]
[180,"KZN","KwaZulu-Natal",110.56454431035759,100,"VTSD",1350.7,true,0.1,149339.53,1641774.36,"2014-12-01","2019-11-30",136814.53,101.29157473902421,"No",60,"5 Years","5 Years","July 2017","","10 Bronze Street, Kuleka, Empangeni","EMPANGENI","NORTH COAST",432,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 63 = 6 @ R450 ; 37 @ R225 ; 20 @ R75","KwaZulu-Natal","Empangeni","Empangeni"]
[181,"KZN","KwaZulu-Natal",95.417661822985465,107.5,"VTSD",757,true,0.05,72231.17,858434.04,"2014-09-01","2019-08-31",71536.17,94.499564068692209,"No",60,"5 Years","5 Years","July 2017","","18 Market Street, Howick","HOWICK","SOUTHERN",197,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 12= 5@R99.28, 2@R99,30, 5@R0 ","KwaZulu-Natal","Durban","Westville "]
[184,"KZN","KwaZulu-Natal",146.86591473905563,110,"CBD",2615.5,true,7.0000000000000007E-2,384127.8,4290933.5999999996,"2014-07-01","2019-06-30",357577.8,136.71489199005927,"No",60,"5 Years","5 Years","July 2017","","205 /208 Hoosen Haffajee Street - Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 59 @ R450/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[185,"KZN","KwaZulu-Natal",113.41207022677395,110,"CBD",2734,true,7.0000000000000007E-2,310068.59999999998,3245623.2,"2016-07-01","2019-06-30",270468.59999999998,98.927798098024866,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","205/208 Hoosen Haffajee Street - Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 88 @ R450/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[186,"KZN","KwaZulu-Natal",169.66149949748743,110,"MAIN CENTRE",4975,true,7.4999999999999997E-2,844065.96,8027591.5199999996,"2016-07-01","2019-06-30",668965.96,134.46551959798995,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","174 Mayors Walk , Pietermaritzburg ","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 273 = 193 @ R700 & 80 @R500","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[304,"LP","Limpopo",103.20702797202797,96.67,"CBD",572,true,5.5E-2,59034.42,635105.52,"2015-01-10","2018-09-30",52925.46,92.527027972027966,"No",36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","15A Hans v Rensburg Str, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[305,"LP","Limpopo",76.972381712671563,96.67,"VTSD",651.38,true,5.5E-2,50138.27,518178.37920000002,"2015-01-11","2018-10-31",43181.531600000002,66.292381712671556,"No",36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","76-78 Schoeman Street Mokopane","Mokopane","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[306,"LP","Limpopo",77,96.67,"VTSD",179,true,0,13783,142455.35999999999,"2015-01-07","2015-12-31",11871.28,66.319999999999993,"Yes",6,"6 Months","Month to Month","31 March 2017","","20 Peace Street Tzaneen","Tzaneen","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[307,"LP","Limpopo",93.641017964071864,96.67,"VTSD",567.79999999999995,true,0,53169.37,565263.19200000004,"2015-01-02","2015-07-31",47105.266000000003,82.961017964071857,"Yes",6,"6 Months","Month to Month","31 March 2017","","10 van der Bijl Street- Thabazimbi","Thabazimbi","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[308,"LP","Limpopo",94.022084078992819,96.67,"VTSD",1592.55,true,5.5E-2,149734.87,1592717.2320000001,"2015-01-09","2018-08-31",132726.43599999999,83.342084078992812,"No",36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","NTK Building,84 Rivier Str,Modimolle","Modimolle","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[309,"LP","Limpopo",86.964507658643328,96.67,"CBD",457,true,0,39742.78,418344.24,"2015-01-08","2018-07-31",34862.019999999997,76.284507658643321,"No",6,"6 Months","<= 1 Year","31 March 2017","","27 Rissik Street  -  Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[311,"LP","Limpopo",99.345711252653928,96.67,"VTSD",471,true,5.5E-2,46791.83,501138.6,"2016-01-01","2018-12-31",41761.550000000003,88.665711252653921,"No",36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","89 Van Rhyneveld Str, Modimolle","Modimolle","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[313,"LP","Limpopo",205.51163145539905,96.67,"CBD",7668,true,0.1,1575863.19,17927627.399999999,"2006-07-01","2016-06-30",1493968.95,194.83163145539905,"Yes",120,"10 Years","Month to Month","31 March 2017","","Temo Towers, 67 Biccard Street, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[314,"LP","Limpopo",101.18000656060357,96.67,"VTSD",609.70000000000005,true,0,61689.45,662134.24800000002,"2015-01-05","2015-10-31",55177.853999999999,90.500006560603566,"Yes",6,"6 Months","Month to Month","31 March 2017","","73 Agatha Str. Central Mall,Tzaneen","Tzaneen","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[315,"LP","Limpopo",119.4933267846847,96.67,"VTSD",468.29,true,5.5E-2,55957.53,611474.31359999999,"2015-01-06","2018-05-31",50956.192799999997,108.8133267846847,"No",36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","Stand 126,Marble Hall","Marble Hall","Sekhukhune",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[316,"LP","Limpopo",105.08471760797342,96.67,"VTSD",602,true,0,63261,681979.68,"2014-01-12","2015-05-31",56831.64,94.404717607973424,"Yes",6,"6 Months","Month to Month","31 March 2017","","FCM Total Bui, van Riebeeck Str, Groblersdal","Groblersdal","Sekhukhune",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[317,"LP","Limpopo",105.78,96.67,"VTSD",560,true,0,59236.800000000003,639072,"2015-03-05","2015-08-04",53256,95.1,"Yes",6,"6 Months","Month to Month","31 March 2017","","2 Hans v der Merwe Str,Musina","Musina","Vhembe",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[320,"LP","Limpopo",101.18,96.67,"VTSD",93,true,0,9409.74,100998,"2015-01-04","2015-09-30",8416.5,90.5,"Yes",6,"6 Months","Month to Month","31 March 2017","","15 Green Door Centre,Springbok Str,Hoedspruit","Hoedspruit","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[323,"LP","Limpopo",170.70916600000001,96.67,"CBD",5000,true,0.08,853545.83,9601749.9600000009,"2007-08-01","2015-07-31",800145.83,160.029166,"Yes",96,"8 Years","Month to Month","31 March 2017","","56-58 President Kruger Str. - Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[324,"LP","Limpopo",109.59605555555555,96.67,"VTSD",180,true,0,19727.29,213658.68,"2013-09-15","2014-03-14",17804.89,98.916055555555559,"Yes",6,"6 Months","Month to Month","31 March 2017","","Lefa Building, Jane Furse","Jane Furse","Sekhukhune",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[325,"LP","Limpopo",96.04630434782608,96.67,"VTSD",230,true,5.5E-2,22090.65,235611,"2015-01-10","2018-09-30",19634.25,85.366304347826087,"No",36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","Decimaal Building, Modimolle","Modimolle","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[327,"LP","Limpopo",157.48972875226039,96.67,"CBD",1659,true,0,261275.46,2922688.08,"2015-01-04","2015-09-30",243557.34,146.80972875226041,"Yes",6,"6 Months","Month to Month","31 March 2017","","27 Hans van Rensburg Street, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[328,"LP","Limpopo",76.680030939796325,96.67,"VTSD",155.13999999999999,true,0,11896.14,122870.9376,"2015-01-04","2015-09-30",10239.2448,66.000030939796318,"Yes",6,"6 Months","Month to Month","31 March 2017","","20 Peace Street, Tzaneen","Tzaneen","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[329,"LP","Limpopo",131.29767898383372,96.67,"CBD",1732,true,0.08,227407.58,2506917.84,"2011-01-11","2016-10-31",208909.82,120.61767898383371,"Yes",60,"5 Years","Month to Month","31 March 2017","","Gani House 90 Bok Street Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[330,"LP","Limpopo",102.68315644300533,96.67,"VTSD",1000.62,true,0,102746.82,1104722.3807999999,"2014-04-10","2015-03-04",92060.198399999994,92.003156443005338,"Yes",6,"6 Months","Month to Month","31 March 2017","","NTK Building,84 Rivier Str,Modimolle","Modimolle","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[331,"LP","Limpopo",59.546843508224434,96.67,"VTSD",153.81,true,0,9158.9,90194.510399999999,"2013-01-02","2013-07-01",7516.2092000000002,48.866843508224434,"Yes",6,"6 Months","Month to Month","31 March 2017","","Erf 134 Republic Street, Molemole (Dendron)","Dendron","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[332,"LP","Limpopo",194.62182680618787,96.67,"CBD",12585.9,true,0.1,2449490.85,27780881.256000001,"2009-12-10","2019-11-09",2315073.4380000001,183.94182680618789,"No",119,"9 Years, 11 Months",">=10 Years","31 March 2017","","ERF 16934, 20 Hans Van Rensburg, Polokwane,Evridik","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[334,"LP","Limpopo",102.83,96.67,"VTSD",280,true,0,28792.400000000001,309624,"2014-01-12","2015-05-31",25802,92.15,"Yes",6,"6 Months","Month to Month","31 March 2017","","05 Hendrick Str, Lephalale Ext 2","Lephalale","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[187,"KZN","KwaZulu-Natal",137.63220800000002,87.5,"VTSD",625,true,0,86020.13,972241.56,"2016-09-01","2017-08-31",81020.13,129.63220799999999,"No",12,"1 Year","> 1 Year and <= 2 Years","July 2017","","Corner of Claughton Terrace & Lawrence Street, Mooi River","MOOI RIVER","SOUTHERN",205,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 14 = 4 @ R500 , 5 @ R400, 5 @ R200","KwaZulu-Natal","Durban","Hillcrest-Kloof"]
[188,"KZN","KwaZulu-Natal",100.81019444444443,110,"VTSD",720,true,0.08,72583.34,736000.08,"2012-09-01","2017-08-30",61333.34,85.185194444444448,"No",60,"5 Years","5 Years","July 2017","","Portion 2 , rem of  Erf 328 Umzinto","UMZINTO","SOUTHERN",427,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 30 = (15 @ R500.00 &  15 @R 250.00)","KwaZulu-Natal","Port Shepstone","Port Shepstone"]
[190,"KZN","KwaZulu-Natal",51.25,77.5,"VTSD",250,true,0.1,12812.5,153750,"2015-04-01","2018-03-31",12812.5,51.25,"No",36,"3 Years","> 2 Years and <= 3 Years","July 2017","","Erf 165 Impendle, IKHWEZI STREET, IMPENDLE","IMPENDLE","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | n/a","KwaZulu-Natal","Durban","Pinetown"]
[191,"KZN","KwaZulu-Natal",118.18492130115425,77.5,"VTSD",953,true,7.0000000000000007E-2,112630.23,1329962.76,"2015-11-01","2020-10-31",110830.23,116.29614900314796,"No",60,"5 Years","5 Years","July 2017","","6 Musgrave Road, Harding ","HARDING","SOUTHERN",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 39 = 4@R150, 20@ R60, 15@ nil","KwaZulu-Natal","Durban","Pinetown"]
[192,"KZN","KwaZulu-Natal",80.613666666666674,77.5,"VTSD",450,true,0.08,36276.15,387913.8,"2013-08-01","2018-07-31",32326.15,71.835888888888888,"No",60,"5 Years","5 Years","July 2017","","24/26 LYELL STREET, LADYSMITH","LADYSMITH","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 25 = (13 @ R250 , 02 @R350 ,10 @ R0)","KwaZulu-Natal","Durban","Pinetown"]
[193,"KZN","KwaZulu-Natal",85.979977777777776,77.5,"VTSD",450,true,0.08,38690.99,406691.88,"2013-04-01","2018-03-31",33890.99,75.313311111111105,"No",60,"5 Years","5 Years","July 2017","","37A VOORTRREKKER STREET, NEWCASTLE","NEWCASTLE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 26= (02@R300, 13@R175 and 11@175)","KwaZulu-Natal","Durban","Pinetown"]
[194,"KZN","KwaZulu-Natal",136.21997530864198,77.5,"VTSD",405,true,0.08,55169.09,616129.07999999996,"2015-04-01","2020-03-31",51344.09,126.77553086419753,"No",60,"5 Years","5 Years","July 2017","","85 KARRELLANDMAN STREET, DUNDEE","DUNDEE","MIDLANDS",201,"Rode","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 13 = (10@R290, 2@R350, 1@R225)","KwaZulu-Natal","Durban","Pinetown"]
[195,"KZN","KwaZulu-Natal",237.00040860215054,100,"VTSD",465,true,0.08,110205.19,1192802.28,"2015-07-01","2020-06-30",99400.19,213.76384946236558,"No",60,"5 Years","5 Years","July 2017","","Vlei & W, Weide South ext.3,  7 Aloe Loop, Richards Bay","RICHARDS BAY","NORTH COAST",433,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 28 = (4@R495.00, 13@R425.00 and 11@ R300)","KwaZulu-Natal","Richard's Bay","Richard's Bay"]
[196,"KZN","KwaZulu-Natal",136.05936305732484,110,"CBD",2198,true,0.08,299058.48,3311501.76,"2016-04-01","2018-03-31",275958.48,125.54980891719745,"No",24,"2 Years","> 1 Year and <= 2 Years","July 2017","","135 Pietermaritz Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 42 @ R550/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[198,"KZN","KwaZulu-Natal",116.72286671131948,110,"CBD",1493,true,0.08,174267.24,1911206.88,"2015-06-01","2017-12-31",159267.24,106.6759812458138,"No",31,"2 Years, 7 Months","> 2 Years and <= 3 Years","July 2017","Justice Park Building","291 Pietermaritz Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 30 @ R500/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[199,"KZN","KwaZulu-Natal",134.79331887201735,110,"CBD",3227,true,7.0000000000000007E-2,434978.04,4976736.4800000004,"2014-08-01","2019-07-31",414728.04,128.51814068794545,"No",60,"5 Years","5 Years","July 2017","Ptn 13 of Erf 2621, Pietermaritzburg","212 Langalibalele Street, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 45 @ R450/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[201,"KZN","KwaZulu-Natal",95.49910106866912,110,"CBD",7364.3,true,0.1,703284.03,7801646.7599999998,"2012-03-01","2017-02-28",650137.23,88.282284806431022,"Yes",60,"5 Years","Month to Month","July 2017","Treasury House","Treasury House: 145 Commercial Road, Pietermaritzburg","PIETERMARITZBURG","SOUTHERN",425,"DDP","Parking Bay No. Supplied by Province | Various Parking Bay Rates also Provided | 120 @R442.89/bay","KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
[203,"EC","Eastern Cape",213.5763,75,"MAIN CENTRE",1258,true,0.08,268678.95,3012803.4,"2014-02-01","2017-01-31",251066.95,199.5762718600954,"Yes",36,"3 Years","Month to Month","28 July 2017","","ERF 5988","East London","Amathole",240,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[204,"EC","Eastern Cape",101.8533,95,"MAIN CENTRE",120,true,7.0000000000000007E-2,12222.4,126508.8,"2015-11-01","2018-10-31",10542.4,87.853333333333339,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[205,"EC","Eastern Cape",88.492900000000006,95,"MAIN CENTRE",1434,true,7.0000000000000007E-2,126898.8,1281873.6000000001,"2016-04-01","2021-03-31",106822.8,74.49288702928871,"No",60,"5 Years","5 Years","28 July 2017","","ERF 295","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[206,"EC","Eastern Cape",116.8177,95,"MAIN CENTRE",366,true,7.0000000000000007E-2,42755.28,451575.36,"2015-04-01","2020-03-31",37631.279999999999,102.81770491803279,"No",60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[207,"EC","Eastern Cape",101.8045,95,"MAIN CENTRE",95,true,7.0000000000000007E-2,9671.43,100097.16,"2015-04-01","2020-02-28",8341.43,87.804526315789474,"No",60,"5 Years","5 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[208,"EC","Eastern Cape",149.322,95,"MAIN CENTRE",246,true,0.08,36733.199999999997,399470.4,"2012-06-01","2014-05-31",33289.199999999997,135.32195121951219,"Yes",24,"Month to Month","Month to Month","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[209,"EC","Eastern Cape",97.584000000000003,95,"MAIN CENTRE",193.6,true,7.0000000000000007E-2,18892.259999999998,194182.32,"2016-01-01","2017-12-31",16181.86,83.583987603305786,"No",24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[210,"EC","Eastern Cape",270.47149999999999,75,"CBD",1259,true,7.0000000000000007E-2,340523.64,3874771.68,"2015-09-01","2020-08-31",322897.64,256.47151707704529,"No",60,"5 Years","5 Years","28 July 2017","","ERF 5987","East London","Amathole",240,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[211,"EC","Eastern Cape",150.749,110,"VTSD",1382,true,7.0000000000000007E-2,208335.09,2267845.08,"2015-04-01","2018-03-31",188987.09,136.74897973950797,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 4686","Queenstown","Chris Hani",430,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Queenstown","Queenstown"]
[212,"EC","Eastern Cape",95,95,"VTSD",1031,true,0,97945,1002132,"2015-09-01","2016-08-31",83511,81,"Yes",12,"Month to Month","Month to Month","28 July 2017","","ERF 47","Tsomo","Chris Hani",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[213,"EC","Eastern Cape",58.926099999999998,95,"VTSD",353,true,7.0000000000000007E-2,20800.900000000001,190306.8,"2015-04-01","2017-03-31",15858.9,44.926062322946173,"Yes",24,"2 Years","Month to Month","28 July 2017","","ERF 6095","Cradock","Chris Hani",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[214,"EC","Eastern Cape",101.1857,95,"VTSD",1700,true,0.06,172015.74,1778588.88,"2016-03-01","2019-02-28",148215.74,87.185729411764711,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 2744","Cradock","Chris Hani",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[215,"EC","Eastern Cape",37.157200000000003,95,"VTSD",1398,true,0,51945.79,388485.48,"2008-05-01","2018-03-31",32373.79,23.157217453505009,"No",119,"9 Years, 11 Months",">=10 Years","28 July 2017","","ERF 59","Lady Frere","Chris Hani",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[216,"EC","Eastern Cape",123.3801,95,"VTSD",888,true,0.08,109561.54,1165554.48,"2012-09-01","2015-08-31",97129.54,109.38011261261261,"Yes",36,"Month to Month","Month to Month","28 July 2017","","ERF 206","Engcobo","Chris Hani",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[217,"EC","Eastern Cape",84.986999999999995,95,"VTSD",2144,true,7.0000000000000007E-2,182212.12,1826353.44,"2017-03-01","2019-02-28",152196.12,70.986996268656711,"No",24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 309","Mount Fletcher","Joe Gqabi",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[218,"EC","Eastern Cape",84.36,95,"MAIN CENTRE",1044,true,0,88071.84,881470.08,"2015-08-01","2016-07-31",73455.839999999997,70.36,"Yes",12,"Month to Month","Month to Month","28 July 2017","","ERF 1217","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[219,"EC","Eastern Cape",98.325000000000003,95,"VTSD",1360,true,7.0000000000000007E-2,133722,1376184,"2017-03-01","2020-02-28",114682,84.325000000000003,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 124","Idutywa","Amathole",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[220,"EC","Eastern Cape",91.570400000000006,110,"VTSD",215,true,7.0000000000000007E-2,19687.64,200131.68,"2016-03-01","2019-02-28",16677.64,77.570418604651167,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 8534","Queenstown","Chris Hani",430,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Queenstown","Queenstown"]
[221,"EC","Eastern Cape",136.44649999999999,95,"VTSD",2477,true,7.0000000000000007E-2,337977.91,3639598.92,"2015-03-01","2018-02-28",303299.90999999997,122.44647153815099,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 1072","Aliwal North","Joe Gqabi",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[222,"EC","Eastern Cape",107.6778,55,"VTSD",2891,true,7.0000000000000007E-2,311296.65000000002,3249871.8,"2015-03-01","2018-02-28",270822.65000000002,93.67784503631961,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 67832","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[223,"EC","Eastern Cape",97.997399999999999,55,"MAIN CENTRE",2763,true,7.0000000000000007E-2,270766.71000000002,2785016.52,"2015-03-01","2018-02-28",232084.71,83.997361563517913,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 13754","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[224,"EC","Eastern Cape",101.4811,55,"MAIN CENTRE",2160,true,0.01,219199.2,2267510.4,"2016-03-01","2021-02-28",188959.2,87.481111111111105,"No",60,"5 Years","5 Years","28 July 2017","","ERF 18933","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[225,"EC","Eastern Cape",128.07900000000001,95,"MAIN CENTRE",2284,true,7.0000000000000007E-2,292532.44,3126677.28,"2016-03-01","2019-02-28",260556.44,114.07900175131348,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 5151","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[226,"EC","Eastern Cape",108.983,95,"MAIN CENTRE",250,true,7.0000000000000007E-2,27245.759999999998,284949.12,"2015-03-01","2018-02-28",23745.759999999998,94.983040000000003,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[227,"EC","Eastern Cape",108.983,95,"MAIN CENTRE",146,true,7.0000000000000007E-2,15911.52,166410.23999999999,"2015-06-01","2018-05-31",13867.52,94.983013698630131,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[228,"EC","Eastern Cape",119.4738,95,"MAIN CENTRE",159,true,7.0000000000000007E-2,18996.330000000002,201243.96,"2015-04-01","2020-03-31",16770.330000000002,105.47377358490566,"No",60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[229,"EC","Eastern Cape",108.05889999999999,95,"MAIN CENTRE",123,true,7.0000000000000007E-2,13291.24,138830.88,"2015-08-01","2018-07-31",11569.24,94.058861788617889,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[230,"EC","Eastern Cape",131.0111,95,"MAIN CENTRE",11120,true,7.0000000000000007E-2,1456843.73,15613964.76,"2015-08-01","2020-07-31",1301163.73,117.01112679856115,"No",60,"5 Years","5 Years","28 July 2017","","ERF 2989","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[231,"EC","Eastern Cape",87.215699999999998,95,"MAIN CENTRE",1098,true,7.0000000000000007E-2,95762.84,964690.08,"2015-10-01","2020-09-30",80390.84,73.215701275045532,"No",60,"5 Years","5 Years","28 July 2017","","ERF 279","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[232,"EC","Eastern Cape",91.484999999999999,80,"CBD",7018,true,7.0000000000000007E-2,642041.73,6525476.7599999998,"2015-09-01","2017-08-31",543789.73,77.484999999999999,"No",24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 3143","Port Elizabeth","Sarah Baartman",213,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Port Elizabeth","Port Elizabeth CBD "]
[233,"EC","Eastern Cape",92.651700000000005,95,"VTSD",1063.5999999999999,true,7.0000000000000007E-2,98544.33,1003847.16,"2017-03-01","2019-02-28",83653.929999999993,78.65168296352013,"No",24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 653","Kokstad","Alfred Nzo",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[234,"EC","Eastern Cape",155.09569999999999,95,"MAIN CENTRE",366,true,0.08,56765.04,619692.48,"2012-11-01","2017-10-31",51641.04,141.09573770491804,"No",60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[235,"EC","Eastern Cape",105.2077,95,"MAIN CENTRE",4057,true,7.0000000000000007E-2,426827.84,4440358.08,"2015-09-01","2020-08-31",370029.84,91.20774956864679,"No",60,"5 Years","5 Years","28 July 2017","","ERF 310","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[236,"EC","Eastern Cape",132.8252,95,"MAIN CENTRE",6881,true,7.0000000000000007E-2,913969.91,9811630.9199999999,"2015-10-01","2019-09-30",817635.91,118.82515768056969,"No",48,"4 Years","> 3 Years and <= 4 Years","28 July 2017","","ERF 3154","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[237,"EC","Eastern Cape",248.42140000000001,75,"MAIN CENTRE",8000,true,0.01,1987371.11,22504453.32,"2014-02-01","2014-03-31",1875371.11,234.42138875000001,"Yes",2,"Month to Month","Month to Month","28 July 2017","","ERF 3486","East London","Amathole",240,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[238,"EC","Eastern Cape",116.5806,55,"MAIN CENTRE",1576,true,0.08,183731.01,1940004.12,"2014-01-01","2016-12-31",161667.01,102.58059010152284,"Yes",36,"Month to Month","Month to Month","28 July 2017","","ERF 3484","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[239,"EC","Eastern Cape",148.2747,95,"VTSD",765,true,0.01,113430.15,1232641.8,"2014-03-01","2014-03-31",102720.15,134.27470588235295,"Yes",1,"Month to Month","Month to Month","28 July 2017","","ERF 470","Kokstad","Alfred Nzo",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[240,"EC","Eastern Cape",103.4178,80,"CBD",4600,true,7.0000000000000007E-2,475722,4935864,"2016-11-01","2021-10-31",411322,89.417826086956524,"No",60,"5 Years","5 Years","28 July 2017","","ERF 1501&1502","Port Elizabeth","Sarah Baartman",213,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Port Elizabeth","Port Elizabeth CBD "]
[241,"EC","Eastern Cape",121.21259999999999,95,"MAIN CENTRE",627.70000000000005,true,7.0000000000000007E-2,76085.119999999995,807567.84,"2015-12-01","2020-11-30",67297.320000000007,107.21255376772342,"No",60,"5 Years","5 Years","28 July 2017","","ERF 8906,1895,1835,1834","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[242,"EC","Eastern Cape",157.72900000000001,95,"MAIN CENTRE",364,true,0.08,57413.34,627808.07999999996,"2012-12-01","2017-11-30",52317.34,143.72895604395603,"No",60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[243,"EC","Eastern Cape",110.5639,95,"MAIN CENTRE",390,true,7.0000000000000007E-2,43119.93,451919.16,"2016-04-01","2021-03-31",37659.93,96.563923076923075,"No",60,"5 Years","5 Years","28 July 2017","","ERF 4961","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[244,"EC","Eastern Cape",150.31360000000001,95,"MAIN CENTRE",607,true,7.0000000000000007E-2,91240.33,992907.96,"2015-01-01","2019-12-31",82742.33,136.31355848434927,"No",60,"5 Years","5 Years","28 July 2017","","ERF 3127","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[245,"EC","Eastern Cape",112.0996,95,"MAIN CENTRE",650,true,7.0000000000000007E-2,72864.75,765177,"2015-09-01","2020-08-31",63764.75,98.09961538461539,"No",60,"5 Years","5 Years","28 July 2017","","ERF 1344","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[246,"EC","Eastern Cape",96.9,110,"VTSD",500,true,7.0000000000000007E-2,48450,497400,"2017-03-01","2020-02-28",41450,82.9,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 651","Queenstown","Chris Hani",430,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Queenstown","Queenstown"]
[247,"EC","Eastern Cape",142.0778,55,"MAIN CENTRE",909,true,7.0000000000000007E-2,129148.76,1397073.12,"2016-06-01","2021-05-31",116422.76,128.07784378437844,"No",60,"5 Years","5 Years","28 July 2017","","ERF 34598","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[248,"EC","Eastern Cape",143.95259999999999,95,"VTSD",1129,true,7.0000000000000007E-2,162522.49,1760597.88,"2015-12-01","2018-11-30",146716.49,129.95260407440213,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 4682","Aliwal North","Joe Gqabi",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[249,"EC","Eastern Cape",108.983,95,"MAIN CENTRE",240,true,7.0000000000000007E-2,26155.93,273551.15999999997,"2015-03-01","2018-02-28",22795.93,94.983041666666665,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[250,"EC","Eastern Cape",83.792900000000003,95,"MAIN CENTRE",1117.79,true,7.0000000000000007E-2,93662.9,936166.08,"2014-05-01","2019-05-30",78013.84,69.792930693600766,"No",60,"5 Years","5 Years","28 July 2017","","ERF 252","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[251,"EC","Eastern Cape",118.2891,95,"MAIN CENTRE",246,true,7.0000000000000007E-2,29099.119999999999,307861.44,"2015-04-01","2020-03-31",25655.119999999999,104.28910569105692,"No",60,"5 Years","5 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[252,"EC","Eastern Cape",117.45350000000001,95,"MAIN CENTRE",123,true,7.0000000000000007E-2,14446.78,152697.35999999999,"2015-02-01","2020-01-31",12724.78,103.45349593495935,"No",60,"5 Years","5 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[253,"EC","Eastern Cape",100.6335,95,"MAIN CENTRE",120,true,7.0000000000000007E-2,12076.02,124752.24,"2016-03-01","2019-02-28",10396.02,86.633499999999998,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[254,"EC","Eastern Cape",108.983,95,"MAIN CENTRE",242,true,7.0000000000000007E-2,26373.89,275830.68,"2015-02-01","2018-01-31",22985.89,94.983016528925617,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 902","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[255,"EC","Eastern Cape",108.0102,95,"MAIN CENTRE",548,true,7.0000000000000007E-2,59189.58,618210.96,"2016-05-01","2021-04-30",51517.58,94.010182481751826,"No",60,"5 Years","5 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[264,"EC","Eastern Cape",103.68300000000001,110,"VTSD",2046,true,7.0000000000000007E-2,212135.42,2201897.04,"2015-09-01","2017-08-31",183491.42,89.683000977517111,"No",24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 2587","Queenstown","Chris Hani",430,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Queenstown","Queenstown"]
[265,"EC","Eastern Cape",160.13040000000001,95,"VTSD",1348,true,7.0000000000000007E-2,215855.81,2363805.7200000002,"2015-08-01","2018-07-31",196983.81,146.13042284866469,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 3167","Aliwal North","Joe Gqabi",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[266,"EC","Eastern Cape",118.1147,55,"MAIN CENTRE",3712,true,7.0000000000000007E-2,438441.72,4637684.6399999997,"2017-03-01","2022-02-28",386473.72,104.1146875,"No",60,"5 Years","5 Years","28 July 2017","","ERF 16,249","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[267,"EC","Eastern Cape",106.6455,95,"MAIN CENTRE",972.2,true,7.0000000000000007E-2,103680.75,1080839.3999999999,"2015-12-01","2020-11-30",90069.95,92.64549475416581,"No",60,"5 Years","5 Years","28 July 2017","","ERF 5175","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[268,"EC","Eastern Cape",120.4867,95,"MAIN CENTRE",342,true,7.0000000000000007E-2,41206.44,437021.28,"2017-03-01","2020-02-29",36418.44,106.48666666666666,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 292","Bhisho","Amathole",423,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Bisho","Bisho"]
[269,"EC","Eastern Cape",187.97190000000001,95,"MAIN CENTRE",1766,true,0.08,331958.39,3686812.68,"2013-06-01","2018-05-31",307234.39,173.97190826727066,"No",60,"5 Years","5 Years","28 July 2017","","ERF 10665","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[270,"EC","Eastern Cape",114.9243,95,"MAIN CENTRE",2082,true,7.0000000000000007E-2,239272.31,2521491.7200000002,"2015-12-01","2017-11-30",210124.31,100.92426032660903,"No",24,"2 Years","> 1 Year and <= 2 Years","28 July 2017","","ERF 4354","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[271,"EC","Eastern Cape",116.7483,80,"CBD",4858.6899999999996,true,7.0000000000000007E-2,567243.59,5990663.1600000001,"2016-10-01","2021-09-30",499221.93,102.7482572462948,"No",60,"5 Years","5 Years","28 July 2017","","ERF 1842","Port Elizabeth","Sarah Baartman",213,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Port Elizabeth","Port Elizabeth CBD "]
[272,"EC","Eastern Cape",85.849199999999996,110,"VTSD",164,true,0.06,14079.27,141399.24,"2016-08-01","2021-07-31",11783.27,71.849207317073166,"No",60,"5 Years","5 Years","28 July 2017","","ERF 671","Queenstown","Chris Hani",430,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Queenstown","Queenstown"]
[273,"EC","Eastern Cape",116.3237,50,"MAIN CENTRE",460,true,0,53508.92,564827.04,"2013-10-01","2014-09-30",47068.92,102.32373913043479,"Yes",36,"Month to Month","Month to Month","28 July 2017","","ERF 33361","East London","Amathole",422,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[274,"EC","Eastern Cape",131.78489999999999,95,"MAIN CENTRE",2321.2800000000002,true,7.0000000000000007E-2,305909.65000000002,3280940.76,"2015-02-01","2020-01-31",273411.73,117.78489884891094,"No",60,"5 Years","5 Years","28 July 2017","","ERF 4156","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[275,"EC","Eastern Cape",138.05670000000001,110,"VTSD",715,true,7.0000000000000007E-2,98710.56,1064406.72,"2015-03-01","2020-02-28",88700.56,124.05672727272727,"No",60,"5 Years","5 Years","28 July 2017","","ERF 1732","Queenstown","Chris Hani",430,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Queenstown","Queenstown"]
[276,"EC","Eastern Cape",139.53030000000001,95,"VTSD",675,true,0.08,94182.97,1016795.64,"2012-03-01","2015-02-28",84732.97,125.53032592592592,"Yes",36,"Month to Month","Month to Month","28 July 2017","","ERF 135","Engcobo","Chris Hani",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[277,"EC","Eastern Cape",122.6883,95,"VTSD",1550,true,7.0000000000000007E-2,190166.82,2021601.84,"2015-11-01","2020-10-31",168466.82,108.68827096774193,"No",60,"5 Years","5 Years","28 July 2017","","ERF 269 & 270","Aliwal North","Joe Gqabi",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[278,"EC","Eastern Cape",122.25239999999999,55,"MAIN CENTRE",1800,true,7.0000000000000007E-2,220054.36,2338252.3199999998,"2014-12-01","2019-11-30",194854.36,108.25242222222222,"No",60,"5 Years","5 Years","28 July 2017","","ERF 14880","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[279,"EC","Eastern Cape",128.63749999999999,75,"MAIN CENTRE",790,true,7.0000000000000007E-2,101623.61,1086763.32,"2014-12-01","2019-11-30",90563.61,114.63748101265823,"No",60,"5 Years","5 Years","28 July 2017","","ERF 15471","East London","Amathole",240,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[280,"EC","Eastern Cape",164.6651,95,"MAIN CENTRE",13648,true,7.0000000000000007E-2,2247349.7599999998,24675333.120000001,"2016-06-01","2021-05-31",2056277.76,150.66513481828841,"No",60,"5 Years","5 Years","28 July 2017","","ERF 10791","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[281,"EC","Eastern Cape",109.19410000000001,110,"VTSD",830,true,7.0000000000000007E-2,90631.14,948133.68,"2016-03-01","2019-02-28",79011.14,95.194144578313256,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 645, 646, 647","Queenstown","Chris Hani",430,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Queenstown","Queenstown"]
[282,"EC","Eastern Cape",122.3385,55,"MAIN CENTRE",2411.8000000000002,true,7.0000000000000007E-2,295055.94,3135488.88,"2016-08-01","2021-02-28",261290.74,108.33847748569532,"No",60,"5 Years","5 Years","28 July 2017","","ERF 72513","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[283,"EC","Eastern Cape",80.94,80,"MAIN CENTRE",1908,true,0,154433.51999999999,1532658.24,"2015-12-01","2016-11-30",127721.52,66.94,"Yes",12,"Month to Month","Month to Month","28 July 2017","","ERF 1329","Port Elizabeth","Sarah Baartman",213,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Port Elizabeth","Port Elizabeth CBD "]
[284,"EC","Eastern Cape",126.2946,95,"VTSD",1053,true,0.01,132988.25,1418955,"2007-09-01","2012-08-31",118246.25,112.29463437796771,"Yes",60,"Month to Month","Month to Month","28 July 2017","","ERF 766","Mount Ayliff","Alfred Nzo",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[285,"EC","Eastern Cape",108.93300000000001,110,"VTSD",1800,true,0,196079.4,2050552.8,"2016-04-01","2017-03-31",170879.4,94.933000000000007,"Yes",12,"Month to Month","Month to Month","28 July 2017","","ERF 2654","Queenstown","Chris Hani",430,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Queenstown","Queenstown"]
[286,"EC","Eastern Cape",177.04050000000001,75,"MAIN CENTRE",911,true,7.0000000000000007E-2,161283.9,1782358.8,"2015-12-01","2018-11-30",148529.9,163.04050493962677,"No",36,"3 Years","> 2 Years and <= 3 Years","28 July 2017","","ERF 7344","East London","Amathole",240,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[287,"EC","Eastern Cape",152.53049999999999,55,"MAIN CENTRE",1673.72,true,0.08,255293.33,2782335,"2013-09-01","2016-08-31",231861.25,138.53048897067609,"Yes",36,"Month to Month","Month to Month","28 July 2017","","ERF 15713 ,15697","East London","Amathole",241,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","East London","East London CBD"]
[288,"EC","Eastern Cape",115.70910000000001,95,"MAIN CENTRE",7887,true,7.0000000000000007E-2,912597.64,9626155.6799999997,"2015-12-01","2019-11-30",802179.64,101.70909598072778,"No",48,"4 Years","> 3 Years and <= 4 Years","28 July 2017","","ERF 3236","King William's Town ","Amathole",424,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","King Williams Town","King Williams Town"]
[289,"EC","Eastern Cape",117.8974,95,"VTSD",128,true,0.01,15090.87,159586.44,"2008-01-01","2013-12-31",13298.87,103.89742187500001,"Yes",72,"Month to Month","Month to Month","28 July 2017","","ERF 67","Mount Ayliff","Alfred Nzo",434,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Eastern Cape","Eastern Cape"]
[290,"EC","Eastern Cape",91.413499999999999,80,"MAIN CENTRE",4102.04,true,0.08,374981.81,3810639,"2013-10-01","2018-09-30",317553.25,77.413494261391889,"No",60,"5 Years","5 Years","28 July 2017","","ERF 4798","Port Elizabeth","Sarah Baartman",213,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Eastern Cape","Port Elizabeth","Port Elizabeth CBD "]
[291,"LP","Limpopo",71.519985196150998,96.67,"VTSD",243.18,true,0,17392.23,177540.8112,"2015-01-08","2016-01-31",14795.0676,60.839985196150998,"Yes",6,"6 Months","Month to Month","31 March 2017","","181 President Str.  -  Dendron","Dendron","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[292,"LP","Limpopo",91.925155305931412,96.67,"CBD",705.06,true,0,64812.75,687392.51040000003,"2014-01-11","2015-04-30",57282.709199999998,81.245155305931419,"Yes",6,"6 Months","Month to Month","31 March 2017","","Rentmeester Building  -  Polokwane 58 Schoeman Str","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[293,"LP","Limpopo",61.450299401197604,96.67,"VTSD",167,true,0,10262.200000000001,101743.67999999999,"2014-07-01","2014-12-31",8478.64,50.770299401197605,"Yes",6,"6 Months","Month to Month","31 March 2017","","6 Muller Street  -   Ellisras","Lephalale","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[302,"LP","Limpopo",95.390358014646054,96.67,"CBD",1229,true,5.5E-2,117234.75,1249308.3600000001,"2015-05-20","2017-05-19",104109.03,84.710358014646047,"Yes",24,"2 Years","Month to Month","31 March 2017","","25A Bodenstein Street- Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[303,"LP","Limpopo",153.99817659147334,96.67,"CBD",1683.66,true,0,259280.57,2895588.9744000002,"2015-01-05","2015-10-31",241299.08119999999,143.31817659147333,"Yes",6,"6 Months","Month to Month","31 March 2017","","41 Church Str, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[335,"LP","Limpopo",77.901192170818504,96.67,"VTSD",562,true,5.5E-2,43780.47,453339.72,"2015-01-11","2018-10-31",37778.31,67.221192170818512,"No",36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","22Wildevy avenue, Phalaborwa","Phalaborwa","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[336,"LP","Limpopo",101.71364705882353,96.67,"CBD",340,true,0,34582.639999999999,371417.28,"2015-01-02","2015-07-31",30951.439999999999,91.033647058823533,"Yes",6,"6 Months","Month to Month","31 March 2017","","16 Biccard Street, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[342,"LP","Limpopo",102.23237666254042,96.67,"VTSD",1833.79,true,0,187472.71,2014653.9935999999,"2015-01-04","2015-09-30",167887.8328,91.552376662540425,"Yes",6,"6 Months","Month to Month","31 March 2017","","NTK Building, 84 Rivier str, Modimolle","Modimolle","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[343,"LP","Limpopo",40.618331053351575,96.67,"VTSD",14.62,true,0,593.84,5252.3807999999999,"2013-11-01","2014-04-30",437.69839999999999,29.938331053351575,"Yes",6,"6 Months","Month to Month","31 March 2017","","Makuya MPCC","Ha-Makuya","Vhembe",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[344,"LP","Limpopo",189.18018660395964,96.67,"CBD",13183,true,0.09,2493962.4,28238015.52,"2009-03-01","2019-02-28",2353167.96,178.50018660395963,"No",120,"10 Years",">=10 Years","31 March 2017","","Phamoko Towers, cnr Church & Bodenstein  Str,Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[346,"LP","Limpopo",80.400000000000006,96.67,"VTSD",536,true,0,43094.400000000001,448439.03999999998,"2015-05-16","2015-11-15",37369.919999999998,69.72,"Yes",6,"6 Months","Month to Month","31 March 2017","","66 Springbok str, Hoedspruit","Hoedspruit","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[347,"LP","Limpopo",101,96.67,"VTSD",516,true,0,52116,559261.43999999994,"2015-01-04","2015-09-30",46605.120000000003,90.32,"Yes",6,"6 Months","Month to Month","31 March 2017","","Erf 120 Botha Str,Modjadjiskloof","Modjadjiskloof","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[349,"LP","Limpopo",101.84280722891566,96.67,"VTSD",830,true,0,84529.53,907981.56,"2014-01-11","2015-04-30",75665.13,91.162807228915668,"Yes",6,"6 Months","Month to Month","31 March 2017","","Erf 172,Republic Str, Dendron","Dendron","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[351,"LP","Limpopo",258.56724241316272,96.67,"CBD",13675,true,0.09,3535907.04,40678296.479999997,"2008-11-01","2018-10-31",3389858.04,247.88724241316271,"No",120,"10 Years",">=10 Years","31 March 2017","","Hensa Towers,Erf 6061, Rabe Str, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[352,"LP","Limpopo",79.670940921599623,96.67,"VTSD",512.37,true,0.08,40821,424186.66080000001,"2011-10-13","2013-10-12",35348.888400000003,68.990940921599631,"Yes",24,"2 Years","Month to Month","31 March 2017","","42 Thabo Mbeki Street, Mokopane","Mokopane","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[353,"LP","Limpopo",82.950057273768621,96.67,"VTSD",87.3,true,0,7241.54,75710.111999999994,"2013-06-01","2013-11-30",6309.1760000000004,72.270057273768614,"Yes",6,"6 Months","Month to Month","31 March 2017","","Lefa Building Centre, Jane Furse","Jane Furse","Sekhukhune",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[354,"LP","Limpopo",218.23177363853981,96.67,"CBD",13368,true,0.09,2917322.35,33294625.32,"2009-05-01","2019-04-30",2774552.11,207.5517736385398,"No",120,"10 Years",">=10 Years","31 March 2017","","Works Towers,Erf 16592 Church Str, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[355,"LP","Limpopo",101.18,96.67,"VTSD",453,true,0,45834.54,491958,"2015-01-04","2015-09-30",40996.5,90.5,"Yes",6,"6 Months","Month to Month","31 March 2017","","83 Thabo Mbeki Str   -  Mokopane","Mokopane","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[356,"LP","Limpopo",191.18940824468086,96.67,"VTSD",1504,true,0.09,287548.87,3257833.8,"2010-12-19","2020-12-18",271486.15000000002,180.50940824468086,"No",120,"10 Years",">=10 Years","31 March 2017","","Agatha Street Tzaneen","Tzaneen","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[357,"LP","Limpopo",86.845502958579885,96.67,"VTSD",845,true,0,73384.45,772318.2,"2014-01-12","2015-05-31",64359.85,76.165502958579879,"Yes",6,"6 Months","Month to Month","31 March 2017",""," 25 Chris Hani Str,Joyceline Building, Bela Bela","Belabela","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[358,"LP","Limpopo",133.38000560067206,96.67,"VTSD",714.2,true,0,95260,1051588.128,"2014-01-11","2015-04-30",87632.343999999997,122.70000560067207,"Yes",6,"6 Months","Month to Month","31 March 2017","","Meno Glas Building, O R Tambo Road, Lephalale","Lephalale","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[359,"LP","Limpopo",105.86315654952077,96.67,"CBD",1565,true,0,165675.84,1787539.68,"2015-01-02","2015-07-31",148961.64000000001,95.18315654952076,"Yes",6,"6 Months","Month to Month","31 March 2017","","33 Biccard Str, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[360,"LP","Limpopo",98.84210526315789,96.67,"CBD",1900,true,0,187800,2010096,"2015-01-04","2015-09-30",167508,88.162105263157898,"Yes",6,"6 Months","Month to Month","31 March 2017","","58 Schoeman Str;Rentmeester Building, Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[361,"LP","Limpopo",104.68961598746081,96.67,"VTSD",765.6,true,0.08,80150.37,863685.14399999997,"2010-03-03","2015-02-03",71973.762000000002,94.009615987460819,"Yes",60,"5 Years","Month to Month","31 March 2017","","Mokopane Circuit Office,Jaco Mari Building,Mokopane","Mokopane","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[363,"LP","Limpopo",102.10070975168944,96.67,"VTSD",3413.87,true,0,348558.55,3745181.0208000001,"2015-01-02","2015-07-31",312098.41840000002,91.420709751689429,"Yes",6,"6 Months","Month to Month","31 March 2017","","Waterberg District office,NTK Building,Modimolle","Modimolle","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[365,"LP","Limpopo",99.46238244514106,96.67,"VTSD",765.6,true,0.08,76148.399999999994,815661.50399999996,"2013-05-11","2014-11-04",67971.792000000001,88.782382445141067,"Yes",60,"5 Years","Month to Month","31 March 2017","","Vaalwater Circuit office, Vaalwater","Vaalwater","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[366,"LP","Limpopo",103.15409482758621,96.67,"VTSD",204.16,true,0.08,21059.94,226554.13440000001,"2010-06-01","2015-05-31",18879.511200000001,92.474094827586214,"Yes",60,"5 Years","Month to Month","31 March 2017","","Loberthal Circuit Office,Ga-Mashabela","Ga-Mashabela","Sekhukhune",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[367,"LP","Limpopo",103.63338343940896,96.67,"VTSD",312.67,true,5.5E-2,32403.05,348764.81280000001,"2015-01-12","2018-11-30",29063.734400000001,92.953383439408952,"No",36,"3 Years","> 2 Years and <= 3 Years","31 March 2017","","Masemola Circuit office,Ga-Masemola","Ga-Masemola","Sekhukhune",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[368,"LP","Limpopo",102.60000386227139,96.67,"VTSD",517.83000000000004,true,0,53129.36,571187.22719999996,"2014-10-13","2015-12-04",47598.935599999997,91.9200038622714,"Yes",6,"6 Months","Month to Month","31 March 2017","","Dwaalboom Circuit Office, Build It Complex,Northam","Northam","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[369,"LP","Limpopo",75.647885218950833,96.67,"VTSD",200.73,true,0,15184.8,156492.04319999999,"2014-01-10","2015-03-31",13041.0036,64.967885218950826,"Yes",null,"Month to Month","Month to Month","31 March 2017","","02 Songozwi Str, Loius Trichardt","Louis Trichardt","Vhembe",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[371,"LP","Limpopo",137.41385525204166,96.67,"VTSD",710.2,true,0.08,97591.32,1080076.608,"2014-04-01","2020-03-31",90006.384000000005,126.73385525204166,"No",72,"6 Years","6-7 Years","31 March 2017","","Hlanganani Circuit, Erf 555 Chavani Village","Chavani","Vhembe",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[372,"LP","Limpopo",129.048,96.67,"VTSD",900,true,0,116143.2,1278374.3999999999,"2014-01-11","2015-04-30",106531.2,118.36799999999999,"Yes",6,"6 Months","Month to Month","31 March 2017","","Riba Cross District Office, Burgersfort","Burgersfort","Sekhukhune",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[373,"LP","Limpopo",118.07485,96.67,"VTSD",800,true,0,94459.88,1030990.56,"2014-01-12","2015-05-31",85915.88,107.39485000000001,"Yes",6,"6 Months","Month to Month","31 March 2017","","Lulekani Circuit Office","Phalaborwa","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[374,"LP","Limpopo",137.33023255813953,96.67,"VTSD",430,true,0,59052,653515.19999999995,"2014-01-06","2014-11-30",54459.6,126.65023255813954,"Yes",6,"6 Months","Month to Month","31 March 2017","","27 Peace Str, Tzaneen","Tzaneen","Mopani",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[375,"LP","Limpopo",81.599999999999994,96.67,"VTSD",765.6,true,0.08,62472.959999999999,651556.22400000005,"2009-01-12","2014-11-30",54296.351999999999,70.92,"Yes",60,"5 Years","Month to Month","31 March 2017","","Mookgopong Circuit Office, Stand 1164 & 115","Mookgopong","Waterberg",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[376,"LP","Limpopo",244.80136550859598,96.67,"CBD",11168,true,0.08,2733941.65,31376008.920000002,"2008-08-01","2018-07-31",2614667.41,234.121365508596,"No",120,"10 Years",">=10 Years","31 March 2017","","Olympic Towers, cnr Rabe & Biccard Polokwane","Polokwane","Capricorn",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Limpopo","Polokwane","Polokwane"]
[385,"MP","Mpumalanga",145.25980198019801,115,"VTSD",202,true,0.08,29342.48,330002.88,"2012-07-01","2017-06-30",27500.240000000002,136.13980198019803,"Yes",60,"5 Years","Month to Month","08 Aug 2017","","CQ Khoza Trading: Angincourt","Angincourt","Bohlabela",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[386,"MP","Mpumalanga",85.356980198019798,105,"VTSD",202,true,0.1,17242.11,184798.44,"2012-08-01","2017-07-31",15399.87,76.236980198019808,"Yes",60,"5 Years","Month to Month","08 Aug 2017","","96 Dyer & Stuart Street, Balfour","Balfour","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[387,"MP","Mpumalanga",35.738926174496648,105,"VTSD",298,true,0.1,10650.2,95189.28,"2016-07-01","2018-06-30",7932.44,26.618926174496643,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","39 Cnr Jessy & Themba Street, Balfour","Balfour","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[388,"MP","Mpumalanga",93.438888888888897,105,"VTSD",198,true,0.1,18500.900000000001,200341.68,"2014-05-01","2019-04-30",16695.14,84.318888888888893,"No",60,"5 Years","5 Years","08 Aug 2017","","25 Scheepers Street, Belfast","Belfast","Nkangala",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[391,"MP","Mpumalanga",158.63106918238995,115,"VTSD",318,true,0.1,50444.68,570534.24,"2014-11-01","2017-10-31",47544.52,149.51106918238995,"No",36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","252 Protea Complex, Bushbuckridge","Bushbuckridge","Bohlabela",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[392,"MP","Mpumalanga",154.23625040203501,115,"VTSD",1026.03,true,0.05,158251.01999999999,1786723.5168000001,"2015-11-01","2017-10-31",148893.62640000001,145.11625040203504,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","252 Protea Complex, Bushbuckridge","Bushbuckridge","Bohlabela",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[394,"MP","Mpumalanga",178.55074468085107,105,"VTSD",188,true,0.1,33567.54,382235.76,"2016-10-01","2019-09-30",31852.98,169.43074468085106,"No",36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","1375 Main Road, Elukwatini","Elukwatini","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[395,"MP","Mpumalanga",131.70812603648426,105,"VTSD",1206,true,0.1,158840,1774095.3600000001,"2015-12-01","2018-11-30",147841.28,122.58812603648424,"No",36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","Forum Building: 20 De Clerq Street Ermelo","Ermelo","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[397,"MP","Mpumalanga",155.9553119266055,105,"VTSD",1090,true,8.5000000000000006E-2,169991.29,1920605.88,"2014-01-01","2018-11-30",160050.49,146.8353119266055,"No",59,"4 Years, 11 Months","5 Years","08 Aug 2017","","11 De Clerq Street, Ermelo","Ermelo","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[398,"MP","Mpumalanga",235.81834782608695,105,"VTSD",230,true,0.1,54238.22,625687.43999999994,"2014-08-01","2018-11-30",52140.62,226.69834782608694,"No",52,"4 Years, 4 Months","> 3 Years and <= 4 Years","08 Aug 2017","","10 Cornell Street,Evander","Evander","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[399,"MP","Mpumalanga",233.67033333333336,105,"VTSD",300,true,0.1,70101.100000000006,808381.2,"2013-07-01","2018-11-30",67365.100000000006,224.55033333333333,"No",65,"5 Years, 4 Months","5 Years","08 Aug 2017","","24 Air Street, Malalane","Malalane","Ehlanzeni",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[402,"MP","Mpumalanga",150.02684027777778,115,"MAIN CENTRE",288,true,0.1,43207.73,486974.04,"2014-05-01","2017-04-30",40581.17,140.90684027777777,"Yes",36,"3 Years","Month to Month","08 Aug 2017","","Shop G15E Nelcity Centre, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[403,"MP","Mpumalanga",155.37136684401281,115,"MAIN CENTRE",1981.06,true,0.08,307800,3476792.7936,"2015-11-01","2018-10-31",289732.7328,146.25136684401281,"No",36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","02 McAdams Street, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[404,"MP","Mpumalanga",218.30569392812887,115,"MAIN CENTRE",1614,true,0.09,352345.39,4051508.52,"2015-10-01","2017-09-30",337625.71,209.18569392812887,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","15 Ferreira (Cnr Ferreira & Streak) Street, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[406,"MP","Mpumalanga",289.61534430634867,115,"MAIN CENTRE",2977,true,0.1,862184.88,10020415.68,"2009-12-01","2019-10-31",835034.64,280.49534430634867,"No",119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","16 Hope Str, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[408,"MP","Mpumalanga",360.85325775656327,115,"MAIN CENTRE",1676,true,0.1,604790.06000000006,7074059.2800000003,"2007-11-01","2017-09-30",589504.93999999994,351.73325775656326,"No",119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","Riverside House No: 3 Government Boulevard, Riverside Park Nelspruit ","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[409,"MP","Mpumalanga",406.86738000000003,115,"MAIN CENTRE",1000,true,0.1,406867.38,4772968.5599999996,"2007-11-01","2017-09-30",397747.38,397.74738000000002,"No",119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","Riverside House No: 3 Government Boulevard, Riverside Park Nelspruit ","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[410,"MP","Mpumalanga",439.21276521333647,115,"MAIN CENTRE",4289,true,0.1,1883783.55,22136014.440000001,"2009-07-01","2019-05-31",1844667.87,430.09276521333646,"No",119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","Riverside House No: 3 Government Boulevard, Riverside Park Nelspruit ","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[413,"MP","Mpumalanga",199.5,115,"MAIN CENTRE",2615,true,0.08,521692.5,5974124.4000000004,"2017-03-01","2019-02-28",497843.7,190.38,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","Ptn 6 of Erf 40, Riverside Park, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[414,"MP","Mpumalanga",123.54755769230771,115,"MAIN CENTRE",2600,true,0.08,321223.65000000002,3570139.8,"2014-01-01","2018-12-31",297511.65000000002,114.42755769230769,"No",60,"5 Years","5 Years","08 Aug 2017","","5 Magnolia Avenue, Valencia Park, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[415,"MP","Mpumalanga",224.58,115,"MAIN CENTRE",2100,true,0.08,471618,5429592,"2016-12-01","2021-11-30",452466,215.46,"No",60,"5 Years","5 Years","08 Aug 2017","","Ptn 5 of Erf 40, Riverside Park, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[416,"MP","Mpumalanga",246.04847999999998,115,"MAIN CENTRE",3000,true,0.08,738145.44,8529425.2799999993,"2016-11-01","2026-09-30",710785.44,236.92848000000001,"No",119,"9 Years, 11 Months",">=10 Years","08 Aug 2017","","Erf 915, Riverside Park, Extension 24, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[417,"MP","Mpumalanga",149.26039603960396,115,"VTSD",202,true,0.08,30150.6,339700.32,"2012-05-01","2017-04-30",28308.36,140.14039603960396,"Yes",60,"5 Years","Month to Month","08 Aug 2017","","Erf 141, Cnr Zuidend & Kotze Str, Piet Retief","Piet Retief","Gert Sibande",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[418,"MP","Mpumalanga",245.11485148514851,105,"VTSD",202,true,0.1,49513.2,572051.52,"2014-04-01","2019-03-31",47670.96,235.9948514851485,"No",60,"5 Years","5 Years","08 Aug 2017","","42 Adelaide Tambo Street, Volksrust","Volksrust","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[419,"MP","Mpumalanga",155.859375,105,"VTSD",256,true,0.1,39900,450783.36,"2016-01-01","2018-12-31",37565.279999999999,146.739375,"No",36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","43 Adelaide Tambo Street, Volksrust","Volksrust","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[420,"MP","Mpumalanga",161.22857142857143,105,"VTSD",140,true,0,22572,255542.39999999999,"2013-11-01","2018-10-31",21295.200000000001,152.10857142857142,"No",60,"5 Years","5 Years","08 Aug 2017","","42 Adelaide Tambo Street, Volksrust","Volksrust","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[425,"MP","Mpumalanga",199.43454545454546,115,"MAIN CENTRE",1254,true,0.09,250090.92,2863853.28,"2017-04-01","2018-03-30",238654.44,190.31454545454545,"No",12,"1 Year","> 1 Year and <= 2 Years","08 Aug 2017","","15 Van Rensburg Street","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[426,"MP","Mpumalanga",126.57950495049505,105,"VTSD",202,true,0.1,25569.06,284721.84000000003,"2015-01-01","2019-12-31",23726.82,117.45950495049505,"No",60,"5 Years","5 Years","08 Aug 2017","","394 Schoemansdal Village","Schoemansdal","Ehlanzeni",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[427,"MP","Mpumalanga",78.905535055350555,105,"VTSD",1029.8,true,0.1,81256.92,862381.728,"2014-10-01","2019-09-30",71865.144,69.78553505535055,"No",60,"5 Years","5 Years","08 Aug 2017","","Horwood Street, Secunda","Secunda","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[428,"MP","Mpumalanga",54.800724637681157,115,"VTSD",552,true,0.1,30250,302589.12,"2014-10-01","2018-09-30",25215.759999999998,45.680724637681159,"No",48,"4 Years","> 3 Years and <= 4 Years","08 Aug 2017","","05 De wet Street","Piet Retief","Gert Sibande",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[429,"MP","Mpumalanga",76.309597315436235,105,"VTSD",298,true,0.08,22740.26,240270,"2015-09-01","2017-08-31",20022.5,67.189597315436245,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","68 Dr Nelson Mandela Drive","Standerton","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[430,"MP","Mpumalanga",106.26457142857143,105,"VTSD",350,true,0.08,37192.6,408007.2,"2015-09-01","2017-08-31",34000.6,97.144571428571425,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","32 Third Street, Delmas","Delmas","Nkangala",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[431,"MP","Mpumalanga",158.41584158415841,115,"VTSD",202,true,0.1,32000,361893.12,"2016-01-01","2020-12-31",30157.759999999998,149.29584158415841,"No",60,"5 Years","5 Years","08 Aug 2017","","02 De Villiers Street, ","Barberton","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[433,"MP","Mpumalanga",120,105,"VTSD",300,true,0.08,36000,399168,"2016-02-01","2019-01-31",33264,110.88,"No",36,"3 Years","> 2 Years and <= 3 Years","08 Aug 2017","","37 Walter Sisulu Street","Middelburg","Nkangala",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[434,"MP","Mpumalanga",232.92499999999998,105,"MAIN CENTRE",1108,true,0.1,258080.9,2975711.28,"2013-01-01","2017-12-31",247975.94,223.80500000000001,"No",60,"5 Years","5 Years","08 Aug 2017","","24 Han Stradom Street, Witbank","Witbank","Nkangala",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[435,"MP","Mpumalanga",115.0545,105,"VTSD",200,true,0.1,23010.9,254242.8,"2016-06-01","2018-05-31",21186.9,105.9345,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","Stand 2317 Main Road, Elukwatini","Elukwatini","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[436,"MP","Mpumalanga",205.39114043355326,105,"VTSD",1061,true,0.08,217920,2498924.16,"2016-11-01","2018-10-31",208243.68,196.27114043355326,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","57 De Jager Street, Ermelo","Ermelo","Gert Sibande",428,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Witbank","Witbank"]
[437,"MP","Mpumalanga",154,115,"CBD",1226,true,0.1,188804,2131474.56,"2016-05-01","2018-04-30",177622.88,144.88,"No",24,"2 Years","> 1 Year and <= 2 Years","08 Aug 2017","","34 Cnr De waal & Andrew Street, Nelspruit","Nelspruit","Ehlanzeni",161,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used ","Mpumalanga","Nelspruit","Nelspruit"]
[439,"NC","Northern Cape",95.339622641509436,84,"VTSD",530,true,0.08,50530,606360,"2014-07-01","2017-06-30",50530,95.339622641509436,"Yes",36,"3 Years","Month to Month","Aug 2017","","20 STEWARD STREET, PRIESKA","PRIESKA","PIXLEY KA SEME",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[440,"NC","Northern Cape",134.93281304347826,85,"MAIN CENTRE",2300,true,0.08,310345.46999999997,3682145.64,"2006-12-01","2016-11-30",306845.46999999997,133.41107391304345,"Yes",120,"10 Years","Month to Month","Aug 2017","","SILVER STREAM OFFICE PARK, 10 MUSWELL ROAD SOUTH, BRYANSTON","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[445,"NC","Northern Cape",124.52393129770992,84,"VTSD",262,true,0.1,32625.27,384879.24,"2016-05-01","2018-04-30",32073.27,122.4170610687023,"No",24,"2 Years","> 1 Year and <= 2 Years","Aug 2017","","21 CHURCH STREET","COLESBERG","PIXLEY KA SEME",165,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[446,"NC","Northern Cape",52,84,"VTSD",384,true,0.1,19968,232992,"2013-09-01","2018-08-31",19416,50.5625,"No",60,"5 Years","5 Years","Aug 2017","","7 ALEXANDER STREET","DE AAR","PIXLEY KA SEME",165,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[448,"NC","Northern Cape",252.11184615384616,84,"VTSD",130,true,0.1,32774.54,393294.48,"2014-03-01","2017-02-28",32774.54,252.11184615384616,"Yes",36,"3 Years","Month to Month","Aug 2017","","HODGET STR 2, ERF 1501","POSTMASBURG","ZF MGCAWU",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[449,"NC","Northern Cape",89.90087623220154,85,"MAIN CENTRE",1826,true,0.1,164159,1969908,"2010-02-01","2019-12-31",164159,89.90087623220154,"No",119,"9 Years 11 Months",">=10 Years","Aug 2017","","6 THOMPSON STREET","KIMBERLEY","FRANCES BAARD",426,"DDP","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Kimberley","Kimberley"]
[450,"NC","Northern Cape",109.83677692307693,85,"MAIN CENTRE",1300,true,0.1,142787.81,1657189.32,"2008-07-15","2018-07-14",138099.10999999999,106.2300846153846,"No",120,"10 Years 1 Month",">=10 Years","Aug 2017","","ERF 18627, OLD DE BEERS RD","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[452,"NC","Northern Cape",94.699792960662521,84,"VTSD",483,true,0.08,45740,548880,"2017-06-01","2019-09-30",45740,94.699792960662521,"No",28,"2 Years 4 Months","> 2 Years and <= 3 Years","Aug 2017","","AANDIA CENTRE, 18 VOORTREKKER STREET, SPRINGBOK","SPRINGBOK ","NAMAKWA",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[453,"NC","Northern Cape",65.055664845173041,84,"VTSD",549,true,7.0000000000000007E-2,35715.56,356589.84,"2014-10-01","2019-09-30",29715.82,54.127176684881604,"No",60,"5 Years","5 Years","Aug 2017","","42 STASIE STREET, ERF 1006","DE AAR","PIXLEY KA SEME",165,"Rode","Parking Bay Rental Supplied by Province | No Parking Bay Number or Rate provided","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[454,"NC","Northern Cape",110,84,"VTSD",675,true,0.08,74250,837600,"2015-03-01","2020-02-28",69800,103.4074074074074,"No",60,"5 Years","5 Years","Aug 2017","","CHECKERS CENTRE","UPINGTON","ZF MGCAWU",165,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[455,"NC","Northern Cape",220.62456818181818,85,"MAIN CENTRE",440,true,0.08,97074.81,1133320.92,"2013-09-01","2018-08-31",94443.41,214.64411363636364,"No",60,"5 Years","5 Years","Aug 2017","","31 MC DOUGALL STREET","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[456,"NC","Northern Cape",73.394697497695532,85,"CBD",1779.16,true,7.0000000000000007E-2,130580.91,1529926.92,"2013-07-01","2018-06-30",127493.91,71.659609028979972,"No",60,"5 Years","5 Years","Aug 2017","","ERF 15421, CRN KNIGHT & STEAD STR.","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[457,"NC","Northern Cape",94.951808333333332,85,"MAIN CENTRE",1200,true,0.08,113942.17,1367306.04,"2014-06-01","2017-05-31",113942.17,94.951808333333332,"Yes",36,"3 Years","Month to Month","Aug 2017","","CNR RUSSEL & ELLIOT, KIMBERLEY","KIMBERLEY","FRANCES BAARD",426,"DDP","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Kimberley","Kimberley"]
[458,"NC","Northern Cape",125.55348499999999,85,"MAIN CENTRE",2000,true,0.08,251106.97,2841395.64,"2010-10-01","2020-09-30",236782.97,118.391485,"No",120,"10 Years",">=10 Years","Aug 2017","","2 CECIL SUSSMAN STREET","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[459,"NC","Northern Cape",78.039839999999998,84,"MAIN CENTRE",250,true,0.1,19509.96,234119.52,"2016-01-01","2018-12-31",19509.96,78.039839999999998,"No",36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","SCHRODER STREET 94","UPINGTON","ZF MGCAWU",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[461,"NC","Northern Cape",119.50089254766031,84,"VTSD",3462,true,0.05,413712.09,4908241.08,"2014-08-01","2019-07-31",409020.09,118.14560658578857,"No",60,"5 Years","5 Years","Aug 2017","","CO BREE & PHILLIP STREET","SPRINGBOK ","NAMAKWA",165,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[462,"NC","Northern Cape",163.52599656357387,85,"MAIN CENTRE",582,true,0.08,95172.13,1142065.56,"2014-03-15","2019-03-14",95172.13,163.5259965635739,"No",61,"5 Years 1 Month","5 Years","Aug 2017","","31 MC DOUGALL STREET","KIMBERLEY","FRANCES BAARD",426,"DDP","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Kimberley","Kimberley"]
[465,"NC","Northern Cape",129.27891666666667,84,"VTSD",120,true,0.1,15513.47,186161.64,"2017-04-01","2020-03-31",15513.47,129.27891666666667,"No",36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","43 A & B CHURCH STR","DE AAR","PIXLEY KA SEME",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[469,"NC","Northern Cape",66.591208053691275,85,"CBD",596,true,0.05,39688.36,410020.32,"2012-10-01","2017-09-30",34168.36,57.329463087248321,"No",60,"5 Years","5 Years","Aug 2017","","DE BEERS RD 6","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Kimberley","Kimberley"]
[470,"NC","Northern Cape",95.641563591022447,85,"MAIN CENTRE",4010,true,0.08,383522.67,4459085.6399999997,"2015-10-01","2025-08-31",371590.47,92.665952618453858,"No",119,"9 Years 11 Months",">=10 Years","Aug 2017","","ERF 29681, LONG STREET","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[472,"NC","Northern Cape",80.969071428571425,84,"VTSD",280,true,7.4999999999999997E-2,22671.34,272056.08,"2016-03-01","2019-02-28",22671.34,80.969071428571425,"No",36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","47 CHURCH STREET","DE AAR","PIXLEY KA SEME",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[473,"NC","Northern Cape",115.83,85,"MAIN CENTRE",400,true,0.08,46332,555984,"2016-09-01","2019-08-31",46332,115.83,"No",36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","2 KEKEWICH DRIVE MONUMENT HEIGHTS","KIMBERLEY","FRANCES BAARD",426,"DDP","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Kimberley","Kimberley"]
[474,"NC","Northern Cape",100,84,"MAIN CENTRE",230,true,0.08,23000,276000,"2016-07-01","2019-07-30",23000,100,"No",37,"3 Years 1 Month","> 2 Years and <= 3 Years","Aug 2017","","24 SCHROEDER STREET, UPINGTON","UPINGTON","ZF MGCAWU",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[476,"NC","Northern Cape",109.17693,85,"CBD",1000,true,0.08,109176.93,1310123.1599999999,"2009-10-01","2018-09-30",109176.93,109.17693,"No",108,"9 Years","8-9 Years","Aug 2017","","CO CHAPPEL & DU TOITSPAN STREET","KIMBERLEY ","FRANCES BAARD",426,"DDP","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Kimberley","Kimberley"]
[477,"NC","Northern Cape",60.816455555555557,84,"VTSD",900,true,7.4999999999999997E-2,54734.81,590577.72,"2012-11-01","2017-10-31",49214.81,54.683122222222217,"No",60,"5 Years","5 Years","Aug 2017","","STAND 8516","DE AAR","PIXLEY KA SEME",165,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[479,"NC","Northern Cape",105.05278461538461,85,"CBD",3250,true,0.08,341421.55,3639170.4,"2014-10-01","2024-08-30",303264.2,93.312061538461549,"No",119,"9 Years 11 Months",">=10 Years","Aug 2017","","CNR JONES & LENOX STR","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[480,"NC","Northern Cape",69.28416499697866,84,"VTSD",314.43,true,0.08,21785.02,234924.24,"2011-02-01","2016-01-31",19577.02,62.261934293801481,"Yes",60,"5 Years","Month to Month","Aug 2017","","C/O HOSPITAL & KING STR","SPRINGBOK ","NAMAKWA",165,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[481,"NC","Northern Cape",32.132811059907837,84,"VTSD",217,true,0.08,6972.82,83673.84,"2013-04-01","2014-03-31",6972.82,32.13281105990783,"Yes",12,"12 months","Month to Month","Aug 2017","","MARRAY STR","COLESBERG","PIXLEY KA SEME",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[482,"NC","Northern Cape",46.987269230769229,84,"VTSD",260,true,0.08,12216.69,139976.28,"2010-03-01","2015-05-28",11664.69,44.864192307692306,"Yes",62,"5 Years 2 Months","Month to Month","Aug 2017","","FRIEDLANDER STREET","DE AAR","PIXLEY KA SEME",165,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[484,"NC","Northern Cape",53.25,84,"VTSD",240,true,6.5000000000000002E-2,12780,153360,"2013-01-01","2015-12-31",12780,53.25,"Yes",36,"3 Years","Month to Month","Aug 2017","","ERF 93","HARTSWATER","FRANCES BAARD",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[485,"NC","Northern Cape",145.31704376163873,85,"MAIN CENTRE",2148,true,0.06,312141.01,3745692.12,"2017-06-01","2022-06-30",312141.01,145.31704376163873,"No",61,"5 Years 1 Month","5 Years","Aug 2017","","DU TOITSPAN RD","KIMBERLEY","FRANCES BAARD",426,"DDP","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Kimberley","Kimberley"]
[491,"NC","Northern Cape",147.10940456769984,85,"VTSD",1226,true,9.5000000000000001E-2,180356.13,2058491.16,"2007-02-01","2017-01-31",171540.93,139.91919249592169,"Yes",120,"10 Years","Month to Month","Aug 2017","","SUMMERDOWN PLACE. KURUMAN","KURUMAN ","JOHN TAOLE GAETSEWE",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[492,"NC","Northern Cape",57.252233918128653,84,"VTSD",855,true,0.1,48950.66,587407.92000000004,"2011-04-01","2011-09-30",48950.66,57.25223391812866,"Yes",6,"6 months","Month to Month","Aug 2017","","STAND 588","MOTHIBISTAD","JOHN TAOLE GAETSEWE",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[493,"NC","Northern Cape",29.524243879020645,84,"VTSD",41.66,true,0.08,1229.98,14759.76,"2004-01-01","2006-12-31",1229.98,29.524243879020645,"Yes",36,"3 Years","Month to Month","Aug 2017","","ERF 3000","OLIFANTS-HOEK ","JOHN TAOLE GAETSEWE",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[497,"NC","Northern Cape",124.54426075268817,84,"VTSD",1488,true,9.5000000000000001E-2,185321.86,2205394.44,"2007-03-01","2017-02-28",183782.87,123.50999327956988,"Yes",120,"10 Years","Month to Month","Aug 2017","","14 VAN RIEBEECK STREET","SPRINGBOK ","NAMAKWA",165,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[503,"NC","Northern Cape",21.691899852724596,84,"VTSD",1358,true,0.06,29457.599999999999,320371.20000000001,"2017-04-01","2022-03-31",26697.599999999999,19.659499263622973,"No",60,"5 Years","5 Years","Aug 2017","","C/O CHURCH & STEWARD STR.","PRIESKA","PIXLEY KA SEME",165,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[507,"NC","Northern Cape",101.41709966934341,84,"VTSD",127.02,true,0,12882,154584,"2015-04-01","2016-03-31",12882,101.41709966934341,"Yes",12,"12 months","Month to Month","Aug 2017","","22 VOORTREKKER STREET","KAKAMAS","ZF MGCAWU",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[508,"NC","Northern Cape",65.884528301886789,84,"VTSD",265,true,0.1,17459.400000000001,209512.8,"2010-08-01","2015-07-31",17459.400000000001,65.884528301886803,"Yes",60,"5 Years","Month to Month","Aug 2017","","161 MAIN STREET","KEIMOES","ZF MGCAWU",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[513,"NC","Northern Cape",87.328358490566032,85,"CBD",530,true,0.1,46284.03,479232.36,"2014-03-01","2019-02-28",39936.03,75.350999999999999,"No",60,"5 Years","5 Years","Aug 2017","","14 VILLIERS STREET","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Kimberley","Kimberley"]
[514,"NC","Northern Cape",68.578788608102684,85,"CBD",4986,true,0.1,341933.84,4001275.68,"2016-10-01","2017-03-31",333439.64,66.875178500000004,"Yes",6,"6 months","Month to Month","Aug 2017","","ERF 15421, CRN KNIGHT & STEAD STR.","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[515,"NC","Northern Cape",68.460919790758496,85,"CBD",6882,true,0.06,471148.05,5512310.2800000003,"2015-08-01","2018-07-31",459359.19,66.747920662598077,"No",36,"3 Years","> 2 Years and <= 3 Years","Aug 2017","","22-26 BEAN STREET","KIMBERLEY","FRANCES BAARD",426,"DDP","Parking Bay No. Supplied by Province | Parking Bay Rate also Provided","Northern Cape","Kimberley","Kimberley"]
[517,"NC","Northern Cape",68.688974358974363,84,"VTSD",390,true,7.0000000000000007E-2,26788.7,321464.40000000002,"2013-05-01","2018-04-30",26788.7,68.688974358974363,"No",60,"5 Years","5 Years","Aug 2017","","16 MELVOR STREET","DE AAR","PIXLEY KA SEME",165,"Rode","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[518,"NC","Northern Cape",100,84,"VTSD",232,true,0.06,23200,261840,"2015-10-01","2020-09-30",21820,94.051724137931032,"No",60,"5 Years","5 Years","Aug 2017","","33 BEARER STREET","KURUMAN","JOHN TAOLE GAETSEWE",165,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","Northern Cape","Bloemfontein","Bloemfontein CBD"]
[519,"NC","Northern Cape",129.08860759493672,85,"CBD",2370,true,7.4999999999999997E-2,305940,3671280,"2016-09-01","2022-08-31",305940,129.08860759493672,"No",72,"6 Years","6-7 Years","Aug 2017","","38-40 DUNNEL STREET","KIMBERLEY","FRANCES BAARD",426,"DDP","No parking bays so Monthly Rental and Cost m2 remain the same","Northern Cape","Kimberley","Kimberley"]
[555,"WC","Western Cape",73.594619883040934,67.5,"VTSD",171,true,5.5E-2,12584.68,151016.16,"2017-04-01","2018-03-31",12584.68,73.594619883040934,"No",12,"1 Year","<= 1 Year","Sep 2017","Old Mutual Building (First floor)","4 Voortrekker Str","Caledon","Overberg",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[556,"WC","Western Cape",99.111461794019931,67.5,"Main Centre",60.2,true,0.08,5966.51,67398.12,"2016-05-01","2019-04-30",5616.51,93.297508305647838,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","The Business Hub, Philippi Village","Main Str","Philippi","City of Cape Town",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Kuils River"]
[557,"WC","Western Cape",52.955574372001124,67.5,"VTSD",177.15,true,0.06,9381.08,112572.96,"2014-10-01","2017-09-30",9381.08,52.955574372001124,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Overberg Building (Erf 1845, Voortrekker Str)","Hoofstraat 3","Caledon","Overberg",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[558,"WC","Western Cape",54.101333333333329,67.5,"VTSD",45,true,0.06,2434.56,29214.720000000001,"2016-04-01","2019-03-31",2434.56,54.101333333333329,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Villiersdorp, 11 van Riebeeck Str","11 Van Riebeeck Str","Villiersdorp","Overberg",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[559,"WC","Western Cape",47.356318181818182,67.5,"VTSD",220,true,0.06,10418.39,125020.68,"2014-10-01","2017-09-30",10418.39,47.356318181818182,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Eskom Building: Voortrek Street (Erf 1886, Voortrekker Str)","Erf 1886, Voortrekker Str","Swellendam","Overberg",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[560,"WC","Western Cape",123.07825,90,"VTSD",80,true,0.09,9846.26,118155.12,"2011-01-01","2018-04-30",9846.26,123.07825,"No",88,"7 Years, 4 Months","6-7 Years","Sep 2017","15 Dollie Centre-Agriculture ","Dollies Centre, Atlantis","Atlantis","City of Cape Town",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[561,"WC","Western Cape",93.057307692307688,90,"VTSD",52,true,0.08,4838.9799999999996,58067.76,"2012-10-01","2017-09-30",4838.9799999999996,93.057307692307688,"No",60,"5 Years","5 Years","Sep 2017","Demar Centre ","Demar Centre","Knysna","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[562,"WC","Western Cape",33.500681818181818,90,"VTSD",132,true,0.08,4422.09,53065.08,"2011-11-01","2018-04-30",4422.09,33.500681818181818,"No",78,"6 Years, 6 Months","6-7 Years","Sep 2017","DF Malherbe Building ","DF Malherbe Building","Riverdale","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[563,"WC","Western Cape",79.450090909090918,90,"VTSD",110,true,0.08,8739.51,104874.12,"2017-04-01","2018-03-31",8739.51,79.450090909090918,"No",12,"1 Year","<= 1 Year","Sep 2017","Mossel Bay Thusong Centre ","Mossel Bay Thusong Centre","Mossel Bay","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[564,"WC","Western Cape",116.75382113821138,90,"VTSD",30.75,true,0.08,3590.18,43082.16,"2014-07-01","2018-04-30",3590.18,116.75382113821138,"No",46,"3 Years, 10 Months","> 3 Years and <= 4 Years","Sep 2017","Tuin Roete Building, Main Road, Avontuur","Tuin Roete Building, Main Road ","Avontuur","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[567,"WC","Western Cape",44.999999999999993,87.5,"VTSD",398.18,true,0.08,17918.099999999999,215017.2,"2017-04-01","2020-03-31",17918.099999999999,44.999999999999993,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Diagnostic Centre","1 Peter Jacobs Avenue","Beaufort West","Central Karoo",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[568,"WC","Western Cape",33.944604523843829,87.5,"VTSD",138.82,true,7.4999999999999997E-2,4712.1899999999996,56546.28,"2016-09-01","2021-08-31",4712.1899999999996,33.944604523843829,"No",60,"5 Years","5 Years","Sep 2017","Laingsburg Business entre Shop 8","Stand 1612, Lainsgburg Business centre","Laingsburg","Central Karoo",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[569,"WC","Western Cape",57,90,"VTSD",427,true,6.5000000000000002E-2,24339,292068,"2017-04-01","2022-04-30",24339,57,"No",61,"5 Years, 1 Months","5 Years","Sep 2017","13 Matzikama Street Building-Agriculture ","13 Matzikama Street, Vredendal ","Vredendal","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[570,"WC","Western Cape",22.8,90,"VTSD",20,true,0.09,456,5472,"2017-04-01","2020-03-30",456,22.8,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Ebenhaezer Old Post Office-Agriculture ","Old Post Office, Ebenhaezer ","Vredendal ","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[571,"WC","Western Cape",52.5,90,"VTSD",40,true,6.6000000000000003E-2,2100,25200,"2017-04-01","2020-03-31",2100,52.5,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","30 Voortrekker Str Shop No 4- Agriculture","30 Voortrekker Str Shop No 4, Van Rhynsdorp ","Van Rhynsdorp","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[572,"WC","Western Cape",99.492093023255805,90,"VTSD",43,true,0.08,4278.16,51337.919999999998,"2011-04-01","2017-09-30",4278.16,99.492093023255805,"No",78,"6 Years, 6 Months","6-7 Years","Sep 2017","Woolworths Building-Agriculture ","31 Main Road, Woolwoth Artium, ","Vredenberg  ","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[573,"WC","Western Cape",55.371481481481482,90,"VTSD",216,true,7.4999999999999997E-2,11960.24,143522.88,"2017-04-01","2018-03-31",11960.24,55.371481481481482,"No",12,"1 Year","<= 1 Year","Sep 2017","Moorreesburg Koringboere ","C/o lang and Die Trek Street   ","Moorreesburg ","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[574,"WC","Western Cape",72.161764705882348,87.5,"VTSD",17,true,5.5E-2,1226.75,14721,"2016-04-01","2019-03-31",1226.75,72.161764705882348,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Robertson Thusong Centre, Paddy Street, Robertson","Paddy Street ","Robertson","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[575,"WC","Western Cape",60.135051546391757,87.5,"VTSD",97,true,5.5E-2,5833.1,69997.2,"2016-05-01","2021-03-31",5833.1,60.135051546391757,"No",59,"4 Years, 11 Months","5 Years","Sep 2017","50 Bad Street, Montagu","50 Bad Street","Montagu","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[576,"WC","Western Cape",174.35571717613604,87.5,"VTSD",182.87,true,6.5000000000000002E-2,31884.43,357413.16,"2017-04-01","2018-03-31",29784.43,162.87214961448024,"No",12,"1 Year","<= 1 Year","Sep 2017","Oude Bloemhof, Plein Street, Stellenbosch","Plein Street","Stellenbosch","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Bellville CBD "]
[577,"WC","Western Cape",75.605115207373274,97.5,"VTSD",217,true,7.0000000000000007E-2,16406.310000000001,196875.72,"2016-05-01","2019-04-30",16406.310000000001,75.605115207373274,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","100 Voortrekker Street, Ceres","100 Voortrekker Street","Ceres","Cape Winelands",352,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[578,"WC","Western Cape",71.346610169491527,97.5,"VTSD",295,true,5.5E-2,21047.25,252567,"2016-07-01","2019-06-30",21047.25,71.346610169491527,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Wellington Centre, 32 Church Street","32 Church Street","Wellington","Cape Winelands",352,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[579,"WC","Western Cape",80.027755102040814,87.5,"VTSD",24.5,true,0.08,1960.68,23528.16,"2016-04-01","2019-03-31",1960.68,80.027755102040814,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","ARC Infruitec, Klapmuts Road, Stellenbosch","Klapmuts Road","Stellenbosch","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[580,"WC","Western Cape",31.560125000000003,87.5,"VTSD",240,true,0.08,7574.43,90893.16,"2017-04-01","2020-03-31",7574.43,31.560125000000003,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","40 Jones Street","40 Jones Street, Oudtshoorn","Oudtshoorn","Eden",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[581,"WC","Western Cape",55.276153846153846,90,"VTSD",78,true,0.1,4311.54,51738.48,"2011-06-01","2017-10-31",4311.54,55.276153846153846,"No",77,"6 Years, 5 Months","6-7 Years","Sep 2017","Old Post Office Building","19 Main Road, Riversdale","Riversdale","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[582,"WC","Western Cape",84.658262711864396,87.5,"VTSD",472,true,0.08,39958.699999999997,479504.4,"2011-03-01","2018-04-30",39958.699999999997,84.658262711864396,"No",86,"7 Years, 2 Months","6-7 Years","Sep 2017","Queenspark Building","Baron van Rheede Street, Oudtshoorn","Oudtshoorn","Eden",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[583,"WC","Western Cape",40.692814710042434,67.5,"VTSD",707,true,0.1,28769.82,345237.84,"2017-04-01","2022-03-31",28769.82,40.692814710042434,"No",60,"5 Years","5 Years","Sep 2017","MRC - Driftsands","Duif Street, Park Circle","Eeste River","City of Cape Town",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[584,"WC","Western Cape",60.379844961240309,90,"VTSD",258,true,7.4999999999999997E-2,15578,186936,"2017-04-01","2020-03-31",15578,60.379844961240309,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Matzikama Karin Building-Community Safety","44 Voortrekker Street, ","Vredendal ","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[585,"WC","Western Cape",129.60361084950082,97.5,"CBD",5309,true,5.5E-2,688065.57,7002186.8399999999,"2015-12-01","2020-11-30",583515.56999999995,109.91063665473723,"No",60,"5 Years","5 Years","Sep 2017","35 Wale Street Building ","35 Wale Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[586,"WC","Western Cape",44.112827225130893,90,"VTSD",573,true,5.5E-2,25276.65,303319.8,"2011-09-01","2018-04-30",25276.65,44.112827225130893,"No",80,"6 Years, 8 Months","6-7 Years","Sep 2017","Prince Vincent Building","86 Bland Street Mossel Bay ","Mossel Bay","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[588,"WC","Western Cape",80.557627494456753,87.5,"VTSD",902,true,0.1,72662.98,871955.76,"2017-04-01","2022-03-31",72662.98,80.557627494456753,"No",60,"5 Years","5 Years","Sep 2017","Seppie Greef Building","Voortrekker Road, Oudtshoorn","Oudtshoorn","Eden",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[589,"WC","Western Cape",146.50683716707022,97.5,"CBD",6608,true,0.1,968117.18,11263166.16,"2010-10-01","2018-04-30",938597.18,142.03952481840193,"No",91,"7 Years, 7 Months","8-9 Years","Sep 2017","Protea Assurance Building ","Greenmarket Square","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[590,"WC","Western Cape",39.9,90,"VTSD",232,true,5.5E-2,9256.7999999999993,111081.60000000001,"2016-05-01","2019-04-30",9256.7999999999993,39.9,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","31 Matzikama Street Building- DCAS","31 Matzikama Street ","Vredendal ","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[591,"WC","Western Cape",82.080013951866064,90,"VTSD",286.7,true,5.5E-2,23532.34,282388.08,"2017-04-01","2020-03-31",23532.34,82.080013951866064,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Vredenburg Medical Centre ","6 Hill Street ","Vredenberg","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[592,"WC","Western Cape",57.062170329670323,87.5,"VTSD",1820,true,5.5E-2,103853.15,1246237.8,"2016-04-01","2021-03-31",103853.15,57.062170329670323,"No",60,"5 Years","5 Years","Sep 2017","22 Adderley Street, Worcester","22 Adderley Street","Worcester","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[593,"WC","Western Cape",104.16749999999999,87.5,"VTSD",220,true,7.4999999999999997E-2,22916.85,275002.2,"2016-04-01","2021-03-31",22916.85,104.16749999999999,"No",60,"5 Years","5 Years","Sep 2017","11 van der Lingen Street, Paarl","11 van der Lingen Street","Paarl","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[594,"WC","Western Cape",93.057600000000008,90,"VTSD",25,true,0.08,2326.44,27917.279999999999,"2013-06-01","2018-05-31",2326.44,93.057600000000008,"No",60,"5 Years","5 Years","Sep 2017","Demar Centre ","Main Street","Knysna","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[595,"WC","Western Cape",83.753623188405797,87.5,"VTSD",22.08,true,0.08,1849.28,22191.360000000001,"2012-06-01","2018-04-30",1849.28,83.753623188405797,"No",71,"5 Years, 11 Months","6-7 Years","Sep 2017","Paarl East Thusong Centre, van der Stel Street, Paarl","van der Stel Street","Paarl","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[596,"WC","Western Cape",71.024547920434003,90,"VTSD",221.2,true,0.08,15710.63,188527.56,"2014-08-01","2018-04-30",15710.63,71.024547920434003,"No",45,"3 Years, 9 Months","> 3 Years and <= 4 Years","Sep 2017","Diaz Office Park, Mossel Bay","Unit 23 & 24 (No.3 Beach Boulevard West, Mossel Bay)","Mossel Bay","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[597,"WC","Western Cape",243.88895645247612,97.5,"CBD",3979.79,true,0.1,970626.83,11647521.960000001,"2012-11-01","2018-04-30",970626.83,243.88895645247612,"No",66,"5 Years, 6 Months","5 Years","Sep 2017","Norton Rose House 1st and 2nd & 5th ","Riebeek Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[598,"WC","Western Cape",45.816600000000001,90,"VTSD",150,true,7.0000000000000007E-2,6872.49,82469.88,"2014-11-01","2018-03-31",6872.49,45.816600000000001,"No",41,"3 Years, 5 Months","> 3 Years and <= 4 Years","Sep 2017","Montana Building (789)","50 long Street","Piketberg","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[599,"WC","Western Cape",47.5,87.5,"VTSD",120,true,7.0000000000000007E-2,5700,64200,"2017-02-01","2022-01-31",5350,44.583333333333336,"No",60,"5 Years","5 Years","Sep 2017","Grabouw, CDW Office","c/o Granny Smith & Industrial Rd ","Grabouw","Overberg",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Bellville CBD "]
[600,"WC","Western Cape",155.71726935268603,97.5,"CBD",959.04,true,0.08,149339.09,1378789.08,"2017-04-01","2020-03-31",114899.09,119.80635844177512,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Atterbury House 4th Floor ","9 Riebeek Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[601,"WC","Western Cape",194.98,97.5,"CBD",1000,true,7.4999999999999997E-2,194980,2339760,"2008-03-01","2018-04-30",194980,194.98,"No",122,"10 Years, 2 Months",">=10 Years","Sep 2017","Norton Rose House 6th Floor","Riebeek Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[602,"WC","Western Cape",105.45,97.5,"CBD",2895,true,0.08,305277.75,3663333,"2017-05-01","2020-04-30",305277.75,105.45,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Golden Acre Building - 10, 11 and 13th Floors ","Cnr Strand and Adderley Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[603,"WC","Western Cape",104.27499160147813,87.5,"VTSD",833.48,true,0.09,86911.12,1042933.44,"2013-03-01","2018-07-31",86911.12,104.27499160147813,"No",65,"5 Years, 5 Months","5 Years","Sep 2017","Sam Newman Building","95 Main Road, Somerset West","Somerset West","City of Cape Town",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[604,"WC","Western Cape",92.449023904382472,90,"VTSD",502,true,7.4999999999999997E-2,46409.41,556912.92000000004,"2010-08-01","2018-04-30",46409.41,92.449023904382472,"No",93,"7 Years, 9 Months","8-9 Years","Sep 2017","15 Dollies-Social Development","Dollies Centre","Atlantis","City of Cape Town",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[605,"WC","Western Cape",93.057417582417585,90,"VTSD",364,true,0.08,33872.9,406474.8,"2013-06-01","2018-05-31",33872.9,93.057417582417585,"No",60,"5 Years","5 Years","Sep 2017","Demar Centre","Main Street","Knysna","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[606,"WC","Western Cape",107.82444444444444,90,"MAIN CENTRE",531,true,0.08,57254.78,687057.36,"2015-06-01","2018-03-31",57254.78,107.82444444444444,"No",34,"2 Years, 10 Months","> 2 Years and <= 3 Years","Sep 2017","Millpark Building","Ixia Street  Milnerton 7441","Milnerton ","City of Cape Town",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[607,"WC","Western Cape",79.450705882352949,90,"VTSD",85,true,0.08,6753.31,81039.72,"2017-04-01","2018-03-31",6753.31,79.450705882352949,"No",12,"1 Year","<= 1 Year","Sep 2017","Mossel Bay Thusong Centre","Adriaanse Street, KwaNonqaba, Mossel Bay","Mossel Bay","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[608,"WC","Western Cape",42.124750957854403,90,"VTSD",261,true,0.08,10994.56,131934.72,"2017-04-01","2020-03-31",10994.56,42.124750957854403,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Oranje Heide Library ","Erf 3522, Van Riebeeck Street, Riversdale","Riversdale","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[609,"WC","Western Cape",82.196666666666658,87.5,"VTSD",966,true,0.1,79401.98,952823.76,"2017-04-01","2022-03-31",79401.98,82.196666666666658,"No",60,"5 Years","5 Years","Sep 2017","Seppie Greef Building","Voortrekker Road, Oudtshoorn","Oudtshoorn","Eden",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[610,"WC","Western Cape",56.312800000000003,90,"VTSD",75,true,0.09,4223.46,50681.52,"2012-06-01","2018-04-30",4223.46,56.312800000000003,"No",71,"5 Years, 11 Months","6-7 Years","Sep 2017","Thembalethu Thusong Centre","Off Sandkraal Road, Thembalethu, George","George","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[611,"WC","Western Cape",42.32673267326733,87.5,"VTSD",202,true,0.1,8550,102600,"2013-03-01","2018-04-30",8550,42.32673267326733,"No",62,"5 Years, 2 Months","5 Years","Sep 2017","Thusong Centre Oudtshoorn","C/o Voortrekker & Langenhoven Road, Oudtshoorn","Oudtshoorn","Eden",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[612,"WC","Western Cape",97.584000000000003,90,"VTSD",1522,true,7.0000000000000007E-2,148522.848,1782274.176,"2016-03-01","2021-02-28",148522.848,97.584000000000003,"No",60,"5 Years","5 Years","Sep 2017","Rentzburghof","Courtnay Street, George","George","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[613,"WC","Western Cape",50.599615384615383,100,"MAIN CENTRE",26,true,5.5E-2,1315.59,15787.08,"2016-02-01","2019-01-31",1315.59,50.599615384615383,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Kensington Day Hospital","155 12th Avenue","Cape Town","City of Cape Town",317,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Pinelands "]
[614,"WC","Western Cape",66.990144557680367,67.5,"VTSD",595.61,true,0.08,39900,478800,"2017-04-01","2019-03-31",39900,66.990144557680367,"No",24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","NG Kerk Sentrum Caledon (Office & Parking)","Hoofstraat 3","Caledon","Overberg",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[615,"WC","Western Cape",78.983950131233598,67.5,"MAIN CENTRE",762,true,0.08,60185.77,722229.24,"2014-10-01","2019-09-30",60185.77,78.983950131233598,"No",60,"5 Years","5 Years","Sep 2017","Westport Park\nErf 50763, Wespoort Drive, G and 1St floors","Wespoort Drive","Mitchell's Plain","City of Cape Town",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[616,"WC","Western Cape",125.27484848484848,90,"VTSD",33,true,0.08,4134.07,49608.84,"2017-02-01","2022-01-31",4134.07,125.27484848484848,"No",60,"5 Years","5 Years","Sep 2017","Hawston Thusong Cntr (ptn of Erf 2942, Hawston)","Church Str","Hawston","Overberg",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[617,"WC","Western Cape",93.137999999999991,87.5,"VTSD",25,true,7.4999999999999997E-2,2328.4499999999998,27941.4,"2016-04-01","2019-03-31",2328.4499999999998,93.137999999999991,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Swellendam Thusong Centre","Erf 8, Vollenhoven Str","Swellendam","Overberg",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[618,"WC","Western Cape",71.803566666666669,90,"VTSD",300,true,0.08,21541.07,258492.84,"2016-08-01","2019-07-31",21541.07,71.803566666666669,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Onrus Trading Post (First floor + parking)","Onrus Trading Post","Onrustriver","Overberg",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[619,"WC","Western Cape",206.09468085106386,87.5,"VTSD",47,true,0.08,9686.4500000000007,116237.4,"2017-04-01","2020-03-31",9686.4500000000007,206.09468085106386,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Laingsburg Thusong Centre","2 Van Riebeek Street","Laingsburg","Central Karoo",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[620,"WC","Western Cape",71.085833333333326,87.5,"VTSD",12,true,0.08,853.03,10236.36,"2013-05-01","2018-04-30",853.03,71.085833333333326,"No",60,"5 Years","5 Years","Sep 2017","Murraysburg Thusong Centre","23 Beaufort Street","Murraysburg","Central Karoo",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[621,"WC","Western Cape",69.19580152671756,87.5,"VTSD",131,true,0.09,9064.65,108775.8,"2017-08-01","2018-04-30",9064.65,69.19580152671756,"No",9,"9 Months","<= 1 Year","Sep 2017","Prince Albert Thusong Centre","1 Adderley Street","Prince Albert","Central Karoo",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[622,"WC","Western Cape",85.431601968288675,67.5,"VTSD",914.5,true,0.09,78127.199999999997,937526.4,"2017-05-01","2022-04-30",78127.199999999997,85.431601968288675,"No",60,"5 Years","5 Years","Sep 2017","42 Main Road, Eersteriver","42 Main Road, ","Eersteriver","City of Cape Town",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[623,"WC","Western Cape",105.07058708414873,87.5,"MAIN CENTRE",511,true,0.09,53691.07,644292.84,"2013-09-01","2018-08-28",53691.07,105.07058708414873,"No",60,"5 Years","5 Years","Sep 2017","Cape Gate Décor centre Brackenfell"," C/o Belani & Okavango Road ","Brackenfell","City of Cape Town",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[624,"WC","Western Cape",68.87114583333333,87.5,"MAIN CENTRE",96,true,0.08,6611.63,79339.56,"2017-04-01","2020-03-31",6611.63,68.87114583333333,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Shop 2, DVS Centre Delft","C/o Knorhoek & Voorbrug Avenue ","Bellville ","City of Cape Town",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[625,"WC","Western Cape",89.007769080234837,90,"VTSD",511,true,7.0000000000000007E-2,45482.97,545795.64,"2017-04-01","2020-03-31",45482.97,89.007769080234837,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Flyer Building, Vredendal","10 Dorp Street ","Vredendal ","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[626,"WC","Western Cape",80.520767918088737,90,"VTSD",586,true,5.5E-2,47185.17,566222.04,"2017-04-01","2022-03-31",47185.17,80.520767918088737,"No",60,"5 Years","5 Years","Sep 2017","Mark Street Vredenburg","C/o Lang & Process street ","Vredenberg","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[627,"WC","Western Cape",71.963368520560891,67.5,"VTSD",380.82,true,0.09,27405.09,328861.08,"2017-04-01","2022-03-31",27405.09,71.963368520560891,"No",60,"5 Years","5 Years","Sep 2017","Metropolitan Building","Sinagogo Street","Khayelitsha","City of Cape Town",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[628,"WC","Western Cape",131.1,87.5,"MAIN CENTRE",512,true,0.09,67123.199999999997,805478.40000000002,"2017-04-01","2022-03-31",67123.199999999997,131.1,"No",60,"5 Years","5 Years","Sep 2017","Ambition House - Ground floor Bellville","107 Voortrekker ","Bellville ","City of Cape Town",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[630,"WC","Western Cape",163.51636363636362,90,"MAIN CENTRE",220,true,0.08,35973.599999999999,431683.2,"2014-02-01","2019-01-31",35973.599999999999,163.51636363636362,"No",60,"5 Years","5 Years","Sep 2017","44 Main Road Fish Hoek","44 Main Road ","Fish Hoek","City of Cape Town",313,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Noordhoek (Sun Valley) "]
[632,"WC","Western Cape",83.751951219512193,87.5,"VTSD",41,true,0.08,3433.83,41205.96,"2012-08-01","2018-04-30",3433.83,83.751951219512193,"No",69,"5 Years, 9 Months","6-7 Years","Sep 2017","Paarl (Mbekweni) Thusong Centre, Silimela Street, Paarl","Silimela Street","Paarl","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[633,"WC","Western Cape",79.34368932038835,87.5,"VTSD",103,true,0.08,8172.4,98068.800000000003,"2012-02-01","2018-04-30",8172.4,79.34368932038835,"No",75,"6 Years, 3 Months","6-7 Years","Sep 2017","Ceres Thusong Centre, Bella Vista, Ceres","Bella Vista ","Ceres","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[634,"WC","Western Cape",50.780679012345672,87.5,"VTSD",162,true,5.5E-2,8226.4699999999993,98717.64,"2016-04-01","2019-03-31",8226.4699999999993,50.780679012345672,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Robertson Thusong Centre, Paddy Street, Robertson","Paddy Street","Robertson","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[635,"WC","Western Cape",99.611058263971458,87.5,"VTSD",841,true,7.4999999999999997E-2,83772.899999999994,921274.8,"2017-09-01","2022-08-31",76772.899999999994,91.287633769322241,"No",60,"5 Years","5 Years","Sep 2017","Old Rembrandt Shopping Mall, c/o Lady Grey & Berg River Streets, Paarl","c/o Lady Grey & Berg River Streets","Paarl","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Bellville CBD "]
[636,"WC","Western Cape",80.962785714285715,87.5,"VTSD",140,true,0.06,11334.79,136017.48000000001,"2015-10-01","2018-09-30",11334.79,80.962785714285715,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Ladismith Thusong Centre","32 Church Street, Ladismith","Ladismith","Eden",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[637,"WC","Western Cape",97.584000000000003,90,"VTSD",563,true,7.0000000000000007E-2,54939.792000000001,659277.50399999996,"2015-12-01","2021-02-28",54939.792000000001,97.584000000000003,"No",63,"5 Years, 3 Months","5 Years","Sep 2017","Rentzburghof, George","Courtnay Street, George","George","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[638,"WC","Western Cape",107.88716455696202,90,"VTSD",395,true,0.08,42615.43,511385.16,"2014-05-01","2019-04-30",42615.43,107.88716455696202,"No",60,"5 Years","5 Years","Sep 2017","GF and 1st Floors Pitt Street, 13. Knysna","13 Pitt Street, Knysna","Knysna","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[640,"WC","Western Cape",50.557408906882593,90,"VTSD",741,true,7.0000000000000007E-2,37463.040000000001,449556.47999999998,"2017-04-01","2020-03-31",37463.040000000001,50.557408906882593,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Golden Rendevous Mossel Bay","c/o Essenhout & Louis Fourie Rd, Heiderand","Mossel bay","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[641,"WC","Western Cape",90.02716216216217,90,"VTSD",296,true,0.1,26648.04,319776.48,"2017-04-01","2022-03-31",26648.04,90.02716216216217,"No",60,"5 Years","5 Years","Sep 2017","Seppie Greef Building, Oudtshoorn","Voortrekker Road, Oudtshoorn","Oudtshoorn","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[642,"WC","Western Cape",123.29988415416889,67.5,"VTSD",319.39,true,6.6000000000000003E-2,39380.75,472569,"2016-10-01","2021-10-31",39380.75,123.29988415416889,"No",61,"5 Years, 1 Months","5 Years","Sep 2017","Orion Gebou, Caledon","Prince Alfred Str","Caledon","Overberg",369,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Kuils River"]
[643,"WC","Western Cape",105.25887573964496,97.5,"CBD",2028,true,7.0000000000000007E-2,213465,2561580,"2016-05-01","2019-04-30",213465,105.25887573964496,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","11 Leeuwen Street (Gibraltar Centre, Flrs 1,2,3,4 &5)","11 Leeuwen Str","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[644,"WC","Western Cape",67.724374999999995,87.5,"VTSD",272,true,7.4999999999999997E-2,18421.03,221052.36,"2011-01-01","2021-08-31",18421.03,67.724374999999995,"No",128,"10 Years, 8 Months",">=10 Years","Sep 2017","Laingsburg  Business centre Shop 9 ","Stand 1612, Lainsgburg Business centre","Laingsburg","Central Karoo",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[645,"WC","Western Cape",158.79646853654992,97.5,"CBD",275.24,true,0.08,43707.14,421165.68,"2017-04-01","2018-04-30",35097.14,127.5146780991135,"No",13,"1 Year, 1 Month","> 1 Year and <= 2 Years","Sep 2017","Norton Rose House 3rd floor +7 parking bays","Strand Street","Cape Town","Central Karoo",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[646,"WC","Western Cape",136.81711920253588,97.5,"CBD",959.04,true,0.08,131213.09,1367917.08,"2017-04-01","2020-03-31",113993.09,118.86166374708041,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Atterbury House 16th Floor","9 Riebeek Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[647,"WC","Western Cape",119.70000208541876,97.5,"CBD",959.04,true,8.5000000000000006E-2,114797.09,1377565.08,"2014-07-01","2018-04-30",114797.09,119.70000208541876,"No",46,"3 Years, 10 Months","> 3 Years and <= 4 Years","Sep 2017","Atterbury House 17th Floor","9 Riebeek Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[648,"WC","Western Cape",144.66246454788123,97.5,"CBD",959.04,true,8.5000000000000006E-2,138737.09,1399165.08,"2013-12-01","2018-04-30",116597.09,121.57687896229564,"No",53,"4 Years, 5 Months","> 3 Years and <= 4 Years","Sep 2017","Atterbury House 3rd Floor","9 Riebeek Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[649,"WC","Western Cape",144.90020228561895,97.5,"CBD",959.04,true,0.08,138965.09,1342861.08,"2017-04-01","2020-03-31",111905.09,116.68448656990324,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Atterbury House 5th Floor","9 Riebeek Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[650,"WC","Western Cape",123.12000020854188,97.5,"CBD",1918.08,true,0.08,236154.01,2833848.12,"2016-01-01","2017-12-31",236154.01,123.12000020854188,"No",24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","Atterbury House 15 & 18","9 Riebeek Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[652,"WC","Western Cape",66.484814814814811,90,"VTSD",243,true,0.08,16155.81,193869.72,"2006-04-01","2017-09-30",16155.81,66.484814814814811,"No",138,"11 Years, 6 Months",">=10 Years","Sep 2017","Winkelshoek Piketberg","Long Street ","Piketberg","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[653,"WC","Western Cape",125.12729235731565,97.5,"CBD",11161,true,0.09,1396545.71,16758548.52,"2012-09-01","2018-04-30",1396545.71,125.12729235731565,"No",68,"5 Years, 8 Months","6-7 Years","Sep 2017","Waldorf Building, Erf 117068 (Flrs: 1, 6, 7, 8, 9, 10, 11, 12, Shop 10, Basement 1, 2 & 3)","80 St Georges Mall","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[654,"WC","Western Cape",51.248937198067637,90,"VTSD",207,true,0.08,10608.53,127302.36,"2012-12-01","2017-11-30",10608.53,51.248937198067637,"No",60,"5 Years","5 Years","Sep 2017","19 Dickson Street  Riversdale","19 Dickson Street, Riversdale","Riversdale","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[655,"WC","Western Cape",122.444,90,"VTSD",190,true,0.08,23264.36,279172.32,"2012-11-01","2017-10-31",23264.36,122.444,"No",60,"5 Years","5 Years","Sep 2017","1st Floor Royal Hotel Knysna","C/o Queens Street & Main Road, Knysna","Knysna","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[656,"WC","Western Cape",97.583999999999989,90,"VTSD",2415,true,7.0000000000000007E-2,235665.36,2827984.32,"2015-12-01","2021-02-28",235665.36,97.583999999999989,"No",63,"5 Years, 3 Months","5 Years","Sep 2017","Rentzburghof, George","Courtnay Street, George","George","Eden",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","George"]
[657,"WC","Western Cape",155.50626536776963,97.5,"CBD",18687.650000000001,true,0.06,2906046.66,33396559.920000002,"2015-10-01","2018-09-30",2783046.66,148.92437839963824,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Grand Central (Floors 2 to 11, Shops 16 & 16A + 100 Parking)","cnr Plein & Darling Str","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[658,"WC","Western Cape",118.40691489361703,90,"VTSD",94,true,5.5E-2,11130.25,122763,"2015-02-01","2018-01-31",10230.25,108.83244680851064,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","4 Royal Str (Units 5 & 6) plus 2 parking, Hermanus","4 Royal Str","Hermanus","Overberg",389,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","George"]
[659,"WC","Western Cape",105.45,97.5,"CBD",5007,true,0.08,527988.15,6335857.7999999998,"2017-05-01","2020-04-30",527988.15,105.45,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Golden Acre - Various Floors","Cnr Strand and Adderley Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[660,"WC","Western Cape",97.888938597472318,97.5,"CBD",894.1,true,7.0000000000000007E-2,87522.5,1050270,"2015-06-01","2018-05-31",87522.5,97.888938597472318,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Golden Acre 1 & 8 Floors","Cnr Strand and Adderley Street","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Cape Town CBD "]
[661,"WC","Western Cape",168.61395348837209,97.5,"CBD",387,true,0.08,65253.599999999999,664963.19999999995,"2016-10-01","2019-09-30",55413.599999999999,143.18759689922481,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Vunani Chambers, Cape Town","38 Wale Street Chambers","Cape Town","City of Cape Town",249,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Western Cape","Cape Town","Cape Town CBD "]
[662,"WC","Western Cape",75.155555555555551,90,"VTSD",270,true,0.08,20292,243504,"2017-04-01","2022-03-31",20292,75.155555555555551,"No",60,"5 Years","5 Years","Sep 2017","45 Church Street Piketberg","45 Church Street ","Piketberg","West Coast",325,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Milnerton "]
[663,"WC","Western Cape",72.162009569378,87.5,"VTSD",209,true,5.5E-2,15081.86,180982.32,"2016-04-01","2019-03-31",15081.86,72.162009569378,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","Robertson Thusong Centre, Paddy Street, Robertson","Paddy Street","Robertson","Cape Winelands",353,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Western Cape","Cape Town","Bellville CBD "]
[733,"FS","Free State",34.509379310344826,84,"VTSD",145,true,0.1,5003.8599999999997,60046.32,"2004-07-01","2007-08-31",5003.8599999999997,34.509379310344826,"Yes",38,"3 Years 2 Months","Month to Month","Oct 2017","","48 ROBERTS STREET","Fouriesburg","THABO MOFUTSANYANA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[737,"FS","Free State",40.071489361702127,84,"VTSD",188,true,0,7533.44,90401.279999999999,"2006-08-01","2009-07-31",7533.44,40.071489361702127,"Yes",36,"3 Years","Month to Month","Oct 2017","","NOORDE STR","Senekal","THABO MOFUTSANYANA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[741,"FS","Free State",162.62765585074732,84,"VTSD",571.38,true,0.08,92922.19,1115066.28,"2005-11-01","2006-04-30",92922.19,162.62765585074732,"Yes",6,"6 Months","Month to Month","Oct 2017","","18 NJ V/D MERWE CRES","Sasolburg","FEZILE DABI",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[742,"FS","Free State",116.84919786096256,84,"VTSD",261.8,true,0.1,30591.119999999999,350533.44,"2008-06-01","2013-05-31",29211.119999999999,111.57799847211612,"Yes",60,"5 Years","Month to Month","Oct 2017","","35 MOLEN STREET","Trompsburg","XHARIEP",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[743,"FS","Free State",28.837499999999999,84,"VTSD",224,true,7.0000000000000007E-2,6459.6,77515.199999999997,"2013-04-01","2016-03-31",6459.6,28.837499999999999,"Yes",36,"3 Years","Month to Month","Oct 2017","","27 LE ROUX STREET THEUNISSEN","Theunissen","LEJWELEPUTSWA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[744,"FS","Free State",83.958184210526312,84,"VTSD",380,true,0.08,31904.11,382849.32,"2008-01-01","2010-12-31",31904.11,83.958184210526312,"Yes",36,"3 Years","Month to Month","Oct 2017","","NO 139 SECTION H","Botshabelo","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[745,"FS","Free State",22.5,84,"VTSD",80,true,0,1800,21600,"2007-12-01","2008-11-30",1800,22.5,"Yes",12,"1 Year","Month to Month","Oct 2017","","8 ADAM STR","Paul Roux","THABO MOFUTSANYANA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[746,"FS","Free State",40.625,84,"VTSD",160,true,0,6500,78000,"2008-02-01","2009-01-31",6500,40.625,"Yes",12,"1 Year","Month to Month","Oct 2017","","22  Sarel Cilliers Street Reitz  9810","Reitz","THABO MOFUTSANYANA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[747,"FS","Free State",76.390444597621922,84,"VTSD",232.12,true,7.0000000000000007E-2,17731.75,212781,"2009-02-01","2014-01-31",17731.75,76.390444597621922,"Yes",60,"5 Years","Month to Month","Oct 2017","","10 REITZ STREET","Thaba Nchu","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[748,"FS","Free State",106.6,84,"VTSD",228,true,0.08,24304.799999999999,265161.59999999998,"2016-10-01","2026-08-31",22096.799999999999,96.915789473684214,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","ERF2665                     52 LOOP STREET      PARYS","Parys","FEZILE DABI",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[749,"FS","Free State",185.58900529865124,84,"CBD",8304,true,0.08,1541131.1,17470165.199999999,"2003-04-01","2013-02-28",1455847.1,175.31877408477843,"Yes",119,"9 Years 11 Months","Month to Month","Oct 2017","","Cnr Markgraaf and St Andrews Str.","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[750,"FS","Free State",144.97493503857086,84,"CBD",4926,true,0.08,714146.53,8221998.3600000003,"2001-06-01","2011-05-31",685166.53,139.09186561104343,"Yes",120,"10 Years","Month to Month","Oct 2017","","Selbourne Avenue","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[751,"FS","Free State",166.67220539517274,84,"CBD",2113,true,0.1,352178.37,4093660.44,"2002-12-01","2012-10-31",341138.37,161.44740653099859,"Yes",119,"9 Years 11 Months","Month to Month","Oct 2017","","62 Maitland Str. Central Business Area","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[752,"FS","Free State",358.20889596602973,84,"CBD",471,true,0.08,168716.39,1978228.68,"2004-08-01","2007-07-31",164852.39000000001,350.0050743099788,"Yes",36,"3 Years","Month to Month","Oct 2017","","Aliwal Street","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[754,"FS","Free State",56.739479674796748,84,"VTSD",1230,true,7.4999999999999997E-2,69789.56,837474.72,"1996-05-15","2001-05-14",69789.56,56.739479674796748,"Yes",61,"5 Years 1 Month","Month to Month","Oct 2017","","Pres.C.R.Swart Str. ","Reitz","THABO MOFUTSANYANA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[757,"FS","Free State",100.94867138364779,84,"CBD",2544,true,7.4999999999999997E-2,256813.42,2989025.04,"2012-11-01","2021-10-31",249085.42,97.910935534591189,"No",108,"9 Years","8-9 Years","Oct 2017","","157 St Andrew Street, Bfn","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[758,"FS","Free State",113.49762920426579,84,"CBD",4876,true,0.08,553414.43999999994,6640973.2800000003,"2008-01-01","2010-12-31",553414.43999999994,113.49762920426579,"Yes",36,"3 Years","Month to Month","Oct 2017","","ST ANDREW STREET","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[759,"FS","Free State",87.589930555555554,84,"VTSD",576,true,0.08,50451.8,605421.6,"2008-05-01","2011-04-30",50451.8,87.589930555555554,"Yes",36,"3 Years","Month to Month","Oct 2017","","101 Manyane Highway Selosesha   ","Thaba Nchu","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[760,"FS","Free State",171.88308720930232,84,"CBD",5160,true,0.1,886916.73,10643000.76,"2009-04-01","2019-02-28",886916.73,171.88308720930232,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","63 Maitland Street Bloemfontein","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[763,"FS","Free State",129.88874999999999,84,"VTSD",960,true,0.08,124693.2,1496318.4,"2016-10-01","2026-08-31",124693.2,129.88874999999999,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","UBS ABSA BUILDING","Sasolburg","FEZILE DABI",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[765,"FS","Free State",276.47404533333332,84,"CBD",15000,true,0.1,4147110.68,49765328.159999996,"2005-05-01","2017-04-30",4147110.68,276.47404533333332,"Yes",144,"12 Years","Month to Month","Oct 2017","","MAITLAND STR","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[766,"FS","Free State",93.011173333333332,84,"VTSD",375,true,0.08,34879.19,418550.28,"2003-12-01","2013-11-30",34879.19,93.011173333333332,"Yes",120,"10 Years","Month to Month","Oct 2017","","","Phuthaditjhaba","THABO MOFUTSANYANA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[767,"FS","Free State",139.02923253959796,84,"CBD",7412.63,true,8.5000000000000006E-2,1030572.26,11605107.119999999,"2015-06-01","2025-04-30",967092.26,130.46547042008032,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[768,"FS","Free State",175.5014248366013,84,"VTSD",765,true,0.1,134258.59,1611103.08,"2009-11-01","2024-09-30",134258.59,175.5014248366013,"No",179,"14 Years 11 Months",">=10 Years","Oct 2017","","ERF 15 ","Sasolburg","FEZILE DABI",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[769,"FS","Free State",167.64959465922138,84,"CBD",2065.9160000000002,true,0.1,346349.98,4156199.76,"2009-04-01","2019-02-28",346349.98,167.64959465922138,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","69 Maitland Street Bloemfontein","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[770,"FS","Free State",145.37857142857143,84,"VTSD",49,true,0.05,7123.55,85482.6,"2006-04-01","2009-03-31",7123.55,145.37857142857143,"Yes",36,"3 Years","Month to Month","Oct 2017","","ERF 1230 SECTION E","Botshabelo","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[771,"FS","Free State",148.93658008658008,84,"CBD",1848,true,7.4999999999999997E-2,275234.8,3170337.6,"2011-07-01","2026-07-31",264194.8,142.9625541125541,"No",181,"15 Years 1 Month",">=10 Years","Oct 2017","","124 Mandela Drive Westdene Bloemfontein","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[772,"FS","Free State",119.95650000000001,84,"VTSD",1400,true,7.0000000000000007E-2,167939.1,1975525.2,"2017-02-01","2026-12-31",164627.1,117.59078571428572,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","erf 36165 C/O Aphakati and A Mokoena Drive, Thabong, Welkom","Welkom","LEJWELEPUTSWA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[773,"FS","Free State",111.84938679245283,84,"VTSD",2120,true,0.08,237120.7,2845448.4,"2008-01-01","2008-11-30",237120.7,111.84938679245283,"Yes",11,"11 Months","Month to Month","Oct 2017","","25 BRAND STR","Kroonstad","FEZILE DABI",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[775,"FS","Free State",151.4040115942029,84,"MAIN CENTRE",3450,true,7.4999999999999997E-2,522343.84,6148894.0800000001,"2010-05-01","2025-04-30",512407.84,148.5240115942029,"No",180,"15 Years",">=10 Years","Oct 2017","","47 East Burger Str Bloemfontein","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[776,"FS","Free State",208.32355251141553,84,"CBD",2190,true,0.1,456228.58,5474742.96,"2008-01-01","2018-11-30",456228.58,208.32355251141553,"No",131,"10 Years 11 Months",">=10 Years","Oct 2017","","52 Henry Street Bloemfontein","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[780,"FS","Free State",128.32142146115081,84,"VTSD",2345.6990000000001,true,0.09,301003.43,3612041.16,"2004-06-01","2009-05-31",301003.43,128.32142146115081,"Yes",60,"5 Years","Month to Month","Oct 2017","","STATEWAY STREET","Welkom","LEJWELEPUTSWA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[781,"FS","Free State",53.106918290043289,84,"CBD",11088,true,0.08,588849.51,7066194.1200000001,"2003-09-01","2013-07-31",588849.51,53.106918290043289,"Yes",119,"9 Years 11 Months","Month to Month","Oct 2017","","ST ANDREW STREET","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[783,"FS","Free State",181.24524174246051,84,"VTSD",2089,true,0.1,378621.31,4543455.72,"2003-09-01","2008-08-31",378621.31,181.24524174246051,"Yes",60,"5 Years","Month to Month","Oct 2017","","","Phuthaditjhaba","THABO MOFUTSANYANA",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[784,"FS","Free State",210.36258541089566,84,"VTSD",1083,true,0.1,227822.68,2733872.16,"2004-07-01","2010-06-30",227822.68,210.36258541089566,"Yes",72,"6 Years","Month to Month","Oct 2017","","","Botshabelo","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[786,"FS","Free State",119.96752915899324,84,"CBD",6516,true,8.5000000000000006E-2,781708.42,9128789.0399999991,"2014-01-01","2023-11-30",760732.42,116.74837630448128,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","ERF22081 ELIZABETH STR BLOEMFONTEIN 9300","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[787,"FS","Free State",129.19449667221298,84,"CBD",2404,true,8.5000000000000006E-2,310583.57,3687258.84,"2016-09-01","2026-08-31",307271.57,127.81679284525791,"No",120,"10 Years",">=10 Years","Oct 2017","","ERF 818 C/O WEST BURGER & ST. ANDREWS STREETS BLOEMFONTEIN","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[788,"FS","Free State",153.27610250297974,84,"MAIN CENTRE",2517,true,0.08,385795.95,4463951.4000000004,"2016-11-01","2026-11-30",371995.95,147.79338498212158,"No",121,"10 Years 1 Month",">=10 Years","Oct 2017","","ERF 28799                   C/O DR BELCHER & M10 ROAD LEMO MALL              HEIDEDAL EXT 27      BLOEMFONTEIN","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[789,"FS","Free State",139.20824590163934,84,"CBD",1220,true,8.5000000000000006E-2,169834.06,1998264.72,"2017-05-01","2027-03-31",166522.06,136.49349180327869,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","ERF 818 C/O WEST BURGER & ST. ANDREWS STREETS BLOEMFONTEIN","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[790,"FS","Free State",183.76470489604293,84,"CBD",2982,true,0.1,547986.35,6575836.2000000002,"2008-04-01","2018-01-31",547986.35,183.76470489604293,"No",118,"9 Years 10 Months",">=10 Years","Oct 2017","","45 MAITLAND STR BLOEMFONTEIN","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[791,"FS","Free State",204.14477777777779,84,"MAIN CENTRE",2250,true,0.1,459325.75,5511909,"2007-03-01","2017-02-28",459325.75,204.14477777777779,"Yes",120,"10 Years","Month to Month","Oct 2017","","C/O East Burger and Nelson Mandela","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[792,"FS","Free State",106.99236666666667,84,"VTSD",300,true,0.08,32097.71,385172.52,"2008-02-01","2008-12-31",32097.71,106.99236666666667,"Yes",11,"11 Months","Month to Month","Oct 2017","","Fichardt Street","Sasolburg","FEZILE DABI",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[793,"FS","Free State",103.67298797409806,84,"VTSD",237.82,true,0.08,24655.51,262746.12,"2016-08-01","2026-07-30",21895.51,92.067572113363056,"No",120,"10 Years",">=10 Years","Oct 2017","","ERF2665                     52 LOOP STREET      PARYS","Parys","FEZILE DABI",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[795,"FS","Free State",242.32073529411764,84,"CBD",680,true,0.1,164778.1,1977337.2,"2008-06-01","2018-04-30",164778.1,242.32073529411764,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","42 HENRY STREET","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Free State","Bloemfontein","Bloemfontein CBD"]
[796,"FS","Free State",174.34922424242424,84,"CBD",1650,true,0.1,287676.21999999997,3319634.64,"2008-04-01","2018-02-28",276636.21999999997,167.65831515151515,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","C/O HILL AND HENDRY","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[798,"FS","Free State",134.49292350681102,84,"CBD",5726,true,0.08,770106.48,8694797.7599999998,"2017-08-01","2027-06-30",724566.48,126.53972755850506,"No",119,"9 Years 11 Months",">=10 Years","Oct 2017","","ERF 22079              113 St Andrews Str Bloemfontein 9301","Bloemfontein ","MANGAUNG",165,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Free State","Bloemfontein","Bloemfontein CBD"]
[799,"GP","Gauteng",138.76650000000001,93.88,"Main Centre",5000,true,0.09,693832.5,7903854,"2013-09-01","2023-08-30",658654.5,131.73089999999999,"No",120,"10 Years",">=10 Years","Sep 2017","Munpen Building","Munpen Building, 78 Howard Street, Benoni","Benoni","Ekurhuleni",48,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Bedfordview "]
[800,"GP","Gauteng",46.492162032598273,80,"Main Centre",8344,true,0.09,387930.6,3850567.2,"2008-05-01","2018-03-31",320880.59999999998,38.456447746883988,"No",119,"9 Years 11 Months",">=10 Years","Sep 2017","Infinity Office Park","Infinity Office Park, 2 Robin  Close, Meyersdal, ALBERTON","ALBERTON","Ekurhuleni",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Ormonde "]
[801,"GP","Gauteng",127.68,93.88,"Main Centre",5000,true,0.09,638400,7146000,"2013-12-01","2023-11-30",595500,119.1,"No",120,"10 Years",">=10 Years","Sep 2017","The Avenues Office Towers","The Avenues Office Towers, 56 Seventh St, SPRINGS","SPRINGS","Ekurhuleni",48,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Bedfordview "]
[802,"GP","Gauteng",100,80,"Main Centre",4364,true,0.09,436400,4318800,"2008-11-01","2018-09-30",359900,82.470210815765356,"No",119,"9 Years 11 Months",">=10 Years","Sep 2017","Yorkor Park Building","Yorkor Park Building, 89 Watermeyer st, Val de Grace, PRETORIA","PRETORIA","City of Tshwane",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Ormonde "]
[803,"GP","Gauteng",153.55808793456032,133.13,"Main Centre",2934,true,0.1,450539.43,5406473.1600000001,"2009-04-01","2019-02-28",450539.43,153.55808793456032,"No",119,"9 Years 11 Months",">=10 Years","Sep 2017","","142/143  Fourth Street, PARKMORE, SANDTON","SANDTON","City of Johannesburg",9,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Gauteng","Johannesburg","Sandton CBD"]
[804,"GP","Gauteng",102.5,75,"CBD",5000,true,0.1,512500,5319600,"2014-07-01","2024-05-31",443300,88.66,"No",119,"9 Years 11 Months",">=10 Years","Sep 2017","2 Reserve Road Building","2 Reserve Road Building, corner Biccard St, Jorrisen and Reserve Road. Braamfontein","Braamfontein","City of Johannesburg",5,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Braamfontein"]
[805,"GP","Gauteng",85.115780445969122,80,"Main Centre",5830,true,0.1,496225,4874700,"2009-10-01","2019-09-30",406225,69.678387650085767,"No",120,"10 Years",">=10 Years","Sep 2017","Block A and Block C, Crownwood Office Park","Block A and Block C, Crownwood Office Park, 100 Northern Parkway, Ormonde","Ormonde","City of Johannesburg",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Ormonde "]
[806,"GP","Gauteng",148.65600000000001,80,"Main Centre",5000,true,0.09,743280,8379360,"2013-10-01","2023-09-30",698280,139.65600000000001,"No",120,"10 Years",">=10 Years","Sep 2017","Standard Bank Building","Standard Bank Building,  18E Goldman Road, FLORIDA","FLORIDA","City of Johannesburg",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Ormonde "]
[807,"GP","Gauteng",96.698677974557242,80,"Main Centre",4009,true,0.08,387665,3928380,"2004-03-01","2019-06-30",327365,81.657520578697927,"No",184,"15 Years 4 Months",">=10 Years","Sep 2017","SL&M Building","SL&M Building, Cnr Joubert & Kruger St, Vereeniging","Vereeniging","Sedibeng",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Ormonde "]
[808,"GP","Gauteng",116,110,"Main Centre",6000,true,0.1,696000,7248960,"2009-12-01","2019-11-30",604080,100.68,"No",120,"10 Years",">=10 Years","Sep 2017","Woderboom Junction Office Suites","Woderboom Junction Office Suites,  Lavender Road, Wonderboom, PTA North ","Pretoria","City of Tshwane",137,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Pretoria","Hatfield "]
[810,"GP","Gauteng",91.783661435180989,77.38,"CBD",22046,true,0.1,2023462.6,22008511.199999999,"2008-11-01","2017-09-30",1834042.6,83.191626598929517,"No",107,"8 Years 11 Months","8-9 Years","Sep 2017","111 Commissioner"," 111 Commissioner St. Joburg Central","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Johannesburg CBD "]
[819,"GP","Gauteng",140.66592592592593,80,"Main centre",81,true,0.09,11393.94,119231.28,"2017-10-01","2018-09-30",9935.94,122.66592592592593,"No",12,"1 Year","<= 1 Year","Sep 2017","","2424 Mahalefele Street, Dube, Soweto","Soweto","City of Johannesburg",81,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","Gauteng","Johannesburg","Ormonde "]
[820,"GP","Gauteng",81.967213114754102,93.88,"Main centre",183,true,0.09,15000,142316.64000000001,"2017-10-01","2017-12-31",11859.72,64.807213114754092,"No",3,"3 Months","<= 1 Year","Sep 2017","","Corner Park & Vitoria Street, Germiston 1400","Germiston","Ekurhuleni",48,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","Gauteng","Johannesburg","Bedfordview "]
[821,"GP","Gauteng",152.97619047619048,93.88,"Main centre",168,true,0.09,25700,273805.44,"2017-10-31","2017-12-31",22817.119999999999,135.81619047619046,"No",3,"3 Months","<= 1 Year","Sep 2017","","Corner Victoria & Odendaal Street, Germiston","Germiston","Ekurhuleni",48,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","Gauteng","Johannesburg","Bedfordview "]
[822,"GP","Gauteng",199.33774834437085,87.5,"CBD",755,true,0.09,150500,1719567.6,"2017-10-01","2017-12-31",143297.29999999999,189.79774834437086,"No",3,"3 Months","<= 1 Year","Sep 2017","","Corner Central and Pretorius Street, Pretoria","Pretoria","City of Tshwane",93,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","Gauteng","Pretoria","Pretoria CBD "]
[823,"GP","Gauteng",62.521875000000001,80,"Main centre",176,true,0.09,11003.85,94030.2,"2017-10-01","2017-12-31",7835.85,44.521875000000001,"No",3,"3 Months","<= 1 Year","Sep 2017","","28 Market Street, Vereeniging Sedibeng   ","Vereeniging","Sedibeng",81,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","Gauteng","Johannesburg","Ormonde "]
[824,"GP","Gauteng",177.16535433070865,80,"Main centre",254,true,0.08,45000,485136,"2017-10-01","2017-12-31",40428,159.16535433070865,"No",3,"3 Months","<= 1 Year","Sep 2017","","50 Park Street, Randfontein","Randfontein","West Rand",81,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","Gauteng","Johannesburg","Ormonde "]
[829,"GP","Gauteng",44.705111111111108,80,"Main Centre",90,true,8.5000000000000006E-2,4023.46,48281.52,"2016-07-01","2019-06-30",4023.46,44.705111111111108,"No",36,"2 Years","> 2 Years and <= 3 Years","Sep 2017","","175 Vaalview (Quickshop)","Vanderbijlpark","Sedibeng",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Gauteng","Johannesburg","Ormonde "]
[835,"GP","Gauteng",146.0661282962287,87.5,"CBD",6135.8,true,7.0000000000000007E-2,896232.55,9117726.5999999996,"2017-11-01","2020-10-31",759810.55,123.83235274943773,"No",36,"3 Years","> 2 Years and <= 3 Years","Sep 2017","","Tenant installations for Tshwane/Fedsure lease","","City of Tshwane",93,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Pretoria","Pretoria CBD "]
[837,"GP","Gauteng",129.66938959547107,77.38,"CBD",22555.37,true,8.5000000000000006E-2,2924741.06,31091465.52,"2015-11-01","2017-10-31",2590955.46,114.87089149945224,"No",24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","","111 Commissioner Street","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R1 163.02","Gauteng","Johannesburg","Johannesburg CBD "]
[838,"GP","Gauteng",110.44629898087089,77.38,"CBD",18349,true,8.2500000000000004E-2,2026579.14,21085202.879999999,"2017-06-01","2021-10-31",1757100.24,95.76,"No",53,"4 Years 5 Months","> 3 Years and <= 4 Years","Sep 2017","","55 Fox str, Marshalltown, Jhb","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R872.10","Gauteng","Johannesburg","Johannesburg CBD "]
[839,"GP","Gauteng",112.34827674532673,77.38,"CBD",18349,true,8.5000000000000006E-2,2061478.53,21461724.359999999,"2017-06-01","2021-10-31",1788477.03,97.469999999999985,"No",53,"4 Years 5 Months","> 3 Years and <= 4 Years","Sep 2017","","26&30 Loveday, Marshalltown, Jhb","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R883.50","Gauteng","Johannesburg","Johannesburg CBD "]
[840,"GP","Gauteng",96.900000065474558,77.38,"CBD",15273.11,true,0.08,1479964.36,17759572.32,"2016-11-01","2021-10-31",1479964.36,96.900000065474558,"No",60,"5 Years","5 Years","Sep 2017","","6 Hollard Place, Marshalltown, JHB  Main Street ","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R866.40","Gauteng","Johannesburg","Johannesburg CBD "]
[842,"GP","Gauteng",283.45499285969299,77.38,"CBD",11204,true,0.09,3175829.74,36532644.119999997,"2010-01-04","2019-12-31",3044387.01,271.72322474116385,"No",120,"10 Years",">=10 Years","Sep 2017","","18 Rissik Street, Johannesburg","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R1 051.54","Gauteng","Johannesburg","Johannesburg CBD "]
[843,"GP","Gauteng",118.71630094043887,77.38,"CBD",31900,true,0.09,3787050,40194000,"2015-06-01","2020-05-30",3349500,105,"No",60,"5 Years","5 Years","Sep 2017","","11 Diagonal ","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R650.00","Gauteng","Johannesburg","Johannesburg CBD "]
[844,"GP","Gauteng",105.1365,77.38,"CBD",24000,true,6.5000000000000002E-2,2523276,25855200,"2017-04-01","2021-03-31",2154600,89.775000000000006,"No",48,"4 Years","> 3 Years and <= 4 Years","Sep 2017","","Umnotho House, 56 Eloff str, Johannesburg","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R877.80","Gauteng","Johannesburg","Johannesburg CBD "]
[845,"GP","Gauteng",112.79353776806447,77.38,"CBD",14642,true,0.08,1651522.98,17515931.760000002,"2016-08-01","2021-07-31",1459660.98,99.69,"No",60,"5 Years","5 Years","Sep 2017","","Umnotho House , 56 Eloff str, Johannesburg","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R872.10","Gauteng","Johannesburg","Johannesburg CBD "]
[846,"GP","Gauteng",181.04558951965063,77.38,"CBD",11908,true,0.1,2155890.88,22767040.559999999,"2013-12-01","2018-11-30",1897253.38,159.32594726234464,"No",60,"5 Years","5 Years","Sep 2017","","35 Rissik Street, Surrey house building","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R1 034.55","Gauteng","Johannesburg","Johannesburg CBD "]
[847,"GP","Gauteng",132.62,77.38,"CBD",3750,true,0.09,497325,4873500,"2017-07-01","2019-06-30",406125,108.3,"No",24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","","Game Building Pritchard Street - Additional Space","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R750.00- 50 Onsite     R850.00 - 50  Offiste","Gauteng","Johannesburg","Johannesburg CBD "]
[848,"GP","Gauteng",157.16809090909092,77.38,"CBD",10450,true,0.09,1642406.55,15703451.4,"2014-07-01","2019-06-30",1308620.95,125.2268851674641,"No",60,"5 Years","5 Years","Sep 2017","","Game Building Pritchard Street","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R994.08","Gauteng","Johannesburg","Johannesburg CBD "]
[849,"GP","Gauteng",89.272434459982875,77.38,"CBD",24527,true,0.08,2189585,22075020,"2017-08-01","2021-07-31",1839585,75.002446283687362,"No",48,"4 Years","> 3 Years and <= 4 Years","Sep 2017","","45 Commissioner Standard bank building ","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R 875,00","Gauteng","Johannesburg","Johannesburg CBD "]
[850,"GP","Gauteng",152.63129134311188,77.38,"CBD",3477,true,0.08,530699,4734141.84,"2016-02-01","2020-05-30",394511.82,113.4632786885246,"No",52,"4 Years 4 Months","> 3 Years and <= 4 Years","Sep 2017","","11 Diagonal","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Parking Bay Rates also Provided | R 702,00","Gauteng","Johannesburg","Johannesburg CBD "]
[852,"GP","Gauteng",115.80769230769234,77.38,"CBD",5200,true,0.1,602200,5642400,"2017-07-31","2021-11-01",470200,90.423076923076948,"No",53,"4 Years 5 Months","> 3 Years and <= 4 Years","Sep 2017","Ikusasa Building ","JOHANNESBURG 129 Fox Street","Johannesburg","City of Johannesburg",2,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Johannesburg CBD "]
[853,"GP","Gauteng",187.75,97.5,"Main Centre",4000,true,0.1,751000,8774400,"2010-11-01","2020-09-30",731200,182.8,"No",119,"9 Years 11 Months",">=10 Years","Sep 2017","","Tshwane: 50 Hamilton street\nArcadia)","\nArcadia","City of Tshwane",153,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Pretoria","Arcadia "]
[854,"GP","Gauteng",155.17897650615947,80,"VTSD",1025.98,true,0.1,159210.5263,1775526.3156000001,"2008-05-01","2013-04-30",147960.5263,144.21385048031101,"Yes",60,"5 Years","Month to Month","Sep 2017","","Meyerton No. 1 Loch Steer","Meyerton","Sedibeng",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Ormonde "]
[856,"GP","Gauteng",148.68166054671562,80,"Main Centre",1376,true,0.1,204585.96489999999,2347031.5787999998,"2013-05-01","2017-08-01",195585.96489999999,142.14096287229702,"No",52,"4 Years 4 Months","> 3 Years and <= 4 Years","Sep 2017","","Mogale Ciyt: CNR Kruger and Burger Street (Krugersdorp)","Krugersdorp","West Rand",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Ormonde "]
[857,"GP","Gauteng",80.838323353293418,80,"Main Centre",668,true,0.08,54000,540000,"2012-08-01","2017-08-01",45000,67.365269461077844,"No",61,"5 Years 1 Month","5 Years","Sep 2017","","Vereeniging : 28 Market Avenue","Vereeniging","Sedibeng",81,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Ormonde "]
[858,"GP","Gauteng",121.69746088410764,93.88,"Main Centre",1091,true,0.1,132771.92980000001,1593263.1576,"2016-03-01","2018-02-28",132771.92980000001,121.69746088410764,"No",24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","Ekurhuleni: Nevada Building","Ekurhuleni: Nevada Building","Alberton","Ekurhuleni",48,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used | No parking bays so Monthly Rental and Cost m2 remain the same","Gauteng","Johannesburg","Bedfordview "]
[859,"GP","Gauteng",138.75,93.88,"Main Centre",800,true,0.1,111000,1126080,"2016-03-01","2018-02-28",93840,117.3,"No",24,"2 Years","> 1 Year and <= 2 Years","Sep 2017","","Ekurhuleni SA Perm Building","","Ekurhuleni",48,"Rode","Parking Bay No. Supplied by Province | Rode Parking Bay Rate Used","Gauteng","Johannesburg","Bedfordview "]
[896,"NW","North West",178.48900621118011,96.67,"Main Centre",322,true,0.1,57473.46,689681.52,"2015-07-01","2015-12-31",57473.46,178.48900621118011,"Yes",6,"6 Months","Month to Month","Nov 2017","","Office suite Cdelta place 17 Kwebo Avenue Mabe Business park , Rustenburg","Rustenburg","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[897,"NW","North West",150,96.67,"VTSD",120.45493333333334,true,0.09,18068.240000000002,216818.88,"2010-05-01","2015-04-30",18068.240000000002,150,"Yes",60,"60 Months","Month to Month","Nov 2017","","Main Building ERF 318, BRITS","Brits","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[898,"NW","North West",167,96.67,"Main Centre",77.920359281437129,true,7.0000000000000007E-2,13012.7,136928.4,"2012-11-01","2015-10-31",11410.7,146.44054654299262,"Yes",36,"3 Years","Month to Month","Nov 2017","","Redifine properties, Office 309 West End Leask street, Klerksdorp","Klerksdorp","Dr Kenneth Kaunda",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[899,"NW","North West",165.58442519685039,90,"CBD",635,true,0.1,105146.11,1248937.32,"2007-01-03","2012-02-28",104078.11,163.90253543307085,"Yes",62,"3 Years","Month to Month","Nov 2017","","Savera Holdings","Mahikeng","Ngaka Modiri Molema",429,"DDP","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Mmabatho","Mmabatho"]
[901,"NW","North West",69.233424999999997,96.67,"VTSD",400,true,0.1,27693.37,332320.44,"2011-04-01","2012-03-01",27693.37,69.233424999999997,"Yes",12,"1 Year","Month to Month","Nov 2017","","Bhyat Motors","Zeerust","Ngaka Modiri Molema",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[902,"NW","North West",149.03400419287212,96.67,"VTSD",238.5,true,0.1,35544.61,426535.32,"2009-04-01","2012-03-02",35544.61,149.03400419287212,"Yes",36,"3 Years","Month to Month","Nov 2017","","Weskriel Ondernemings","Setlagole","Ngaka Modiri Molema",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[903,"NW","North West",84.051648351648353,96.67,"VTSD",182,true,0.1,15297.4,164344.79999999999,"2006-02-01","2012-03-03",13695.4,75.249450549450543,"Yes",74,"6 Years 2 Months","Month to Month","Nov 2017","","Pharmprop","Lichtenburg","Ngaka Modiri Molema",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[904,"NW","North West",58.507186813186813,96.67,"VTSD",455,true,0,26620.77,319449.24,"2006-02-02","2012-03-04",26620.77,58.507186813186813,"Yes",74,"6 Years 2 Months","Month to Month","Nov 2017","","Bosbaan Eiendoms","Delarayville","Ngaka Modiri Molema",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[906,"NW","North West",44.563279857397504,96.67,"Main Centre",56.1,true,0.08,2500,30000,"2009-04-02","2012-04-01",2500,44.563279857397504,"Yes",37,"3 Years 1 Month","Month to Month","Nov 2017","","Rustenburg Local Mun","Rustenburg","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[907,"NW","North West",158.48949760765549,96.67,"VTSD",418,true,0.08,66248.61,794983.32,"2009-04-03","2012-04-02",66248.61,158.48949760765549,"Yes",37,"3 Years 1 Month","Month to Month","Nov 2017","","Basheer Invest","Brits","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[908,"NW","North West",148.02006711409396,96.67,"Main Centre",149,true,0.1,22054.99,264659.88,"2007-05-01","2012-04-30",22054.99,148.02006711409396,"Yes",60,"5 Years","Month to Month","Nov 2017","","Western Crown","Klerksdorp","Dr Kenneth Kaunda",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[910,"NW","North West",107.2699765258216,96.67,"Main Centre",426,true,0.1,45697.01,548364.12,"2007-05-03","2012-05-02",45697.01,107.26997652582159,"Yes",61,"5 Years 1 Month","Month to Month","Nov 2017","","AJR Property Centre","Potchefstroom","Dr Kenneth Kaunda",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[911,"NW","North West",119.33879069767443,96.67,"VTSD",215,true,0.1,25657.84,307894.08,"2007-05-04","2012-05-03",25657.84,119.33879069767441,"Yes",61,"5 Years 1 Month","Month to Month","Nov 2017","","Zaydam(Pty) Ltd","Wolmaransstad","Dr Kenneth Kaunda",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[917,"NW","North West",194.87166666666667,96.67,"VTSD",150,true,0.1,29230.75,350769,"2009-04-05","2010-04-04",29230.75,194.87166666666667,"Yes",13,"1 Year 1 Month","Month to Month","Nov 2017","","Nduza Cleaning","Ganyesa","Dr Ruth Segomotsi Mompati",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[918,"NW","North West",121.6194,96.67,"VTSD",150,true,0.1,18242.91,218914.92,"2009-04-06","2010-04-05",18242.91,121.6194,"Yes",13,"1 Year 1 Month","Month to Month","Nov 2017","","Arrowhead Properties","Taung","Dr Ruth Segomotsi Mompati",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[948,"NW","North West",280.99207347280969,96.67,"VTSD",262.41000000000003,true,0.06,73735.13,804721.56,"2013-09-01","2018-08-31",67060.13,255.55478068671161,"No",60,"5 Years","5 Years","Nov 2017","Platoon","Ventersdorp Sub-district","Ventersdorp","Dr Kenneth Kaunda",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[958,"NW","North West",150.43518385650225,90,"CBD",6690,true,0.1,1006411.38,11673232.560000001,"2014-11-01","2015-10-31",972769.38,145.40648430493275,"Yes",12,"1 Year","Month to Month","Nov 2017","","NWDC building","Mmabatho","Ngaka Modiri Molema",429,"DDP","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Mmabatho","Mmabatho"]
[959,"NW","North West",85.472167832167841,96.67,"VTSD",286,true,0.08,24445.040000000001,256686.72,"2015-04-01","2016-03-31",21390.560000000001,74.792167832167834,"Yes",12,"1 Year","Month to Month","Nov 2017","","San Mar Crushers cc:Brits Regional Office","Brits","Bojanala Platinum",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[960,"NW","North West",49.994859813084112,96.67,"Main Centre",214,true,0.08,10698.9,100960.56,"2015-04-01","2016-03-31",8413.3799999999992,39.314859813084112,"Yes",12,"1 Year","Month to Month","Nov 2017","","Gawie Redeleinghys:Rustenburg Regional Office","Rustenburg","Bojanala Platinum",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[961,"NW","North West",86.495176848874593,96.67,"Main Centre",311,true,7.0000000000000007E-2,26900,282942.24,"2015-04-01","2016-03-31",23578.52,75.8151768488746,"Yes",12,"1 Year","Month to Month","Nov 2017","","Redefine Properties; West End Building 4th Floor, Suite 405A","Klerksdorp","Dr Kenneth Kaunda",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[962,"NW","North West",134.40301460823372,90,"CBD",2259,true,0.1,303616.40999999997,3353883.48,"2017-04-01","2018-03-31",279490.28999999998,123.72301460823373,"No",12,"1 Year","<= 1 Year","Nov 2017","","Rizvi Developers (PTY)Ltd","Mahikeng","Ngaka Modiri Molema",429,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Mmabatho","Mmabatho"]
[963,"NW","North West",150.08942412479951,90,"CBD",816.67,true,0.1,122573.53,1366217.9328000001,"2017-04-02","2018-04-01",113851.4944,139.4094241247995,"No",13,"1 Year 1 Month","<= 1 Year","Nov 2017","","Sedibeng Water ","Mahikeng","Ngaka Modiri Molema",429,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Mmabatho","Mmabatho"]
[965,"NW","North West",101.78571428571429,96.67,"Main Centre",280,true,0.08,28500,306115.20000000001,"2017-04-01","2018-03-31",25509.599999999999,91.105714285714285,"No",12,"1 Year","<= 1 Year","Nov 2017","","De anker building","Rustenburg","Bojanala Platinum",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[971,"NW","North West",169.60271068859197,90,"CBD",622.72,true,0.1,105615,1187572.2047999999,"2017-11-01","2018-10-31",98964.350399999996,158.92271068859196,"No",0,"","Unknown","Nov 2017","","NWDC BUILDING","Mahikeng","Ngaka Modiri Molema",429,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Mmabatho","Mmabatho"]
[972,"NW","North West",104,96.67,"VTSD",100,true,0.08,10400,118392,"2017-09-01","2020-08-31",9866,98.66,"No",36,"3 Years","> 2 Years and <= 3 Years","Nov 2017","","VLEILOERIE BUILDING","BRITS","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[973,"NW","North West",92.651515151515156,96.67,"Main Centre",264,true,0.08,24460,274296,"2017-10-01","2020-09-30",22858,86.583333333333329,"No",36,"3 Years","> 2 Years and <= 3 Years","Nov 2017","","LAND BANK BUILDING","Rustenburg","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[974,"NW","North West",177.24637681159419,96.67,"Main Centre",138,true,0.08,24460,280704,"2017-10-01","2020-09-30",23392,169.50724637681159,"No",36,"3 Years","> 2 Years and <= 3 Years","Nov 2017","","JADE SQUARE BUILDING","Klerksdorp","Dr Kenneth Kaunda",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[976,"NW","North West",192.59979795918369,90,"CBD",4900,true,0.08,943739.01,11244768.119999999,"2017-04-01","2020-04-01",937064.01,191.2375530612245,"No",37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Columbia Falls Properties (PTY) LTD ","Mahikeng","Ngaka Modiri Molema",429,"DDP","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Mmabatho","Mmabatho"]
[977,"NW","North West",133.36160892074869,90,"CBD",2511,true,0.08,334871,3925536,"2017-12-01","2020-12-01",327128,130.27797690163283,"No",37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","MIB Properties ","Mahikeng","Ngaka Modiri Molema",429,"DDP","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Mmabatho","Mmabatho"]
[978,"NW","North West",86.566923076923075,90,"CBD",1300,true,0.08,112537,1302384,"2017-02-01","2020-12-01",108532,83.48615384615384,"No",47,"3 Years 11 Months","> 3 Years and <= 4 Years","Nov 2017","","Arefeen Properties","Mahikeng","Ngaka Modiri Molema",429,"DDP","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Mmabatho","Mmabatho"]
[979,"NW","North West",87.612499999999997,96.67,"VTSD",1120,true,0.08,98126,1065372,"2018-01-01","2021-01-01",88781,79.268749999999997,"No",37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Weston Gold Star","Delarayville","Ngaka Modiri Molema",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[980,"NW","North West",131.86044776119402,96.67,"VTSD",1340,true,0.08,176693,2011380,"2017-12-01","2020-12-01",167615,125.08582089552239,"No",37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Pletland Investment Company","Lichtenburg","Ngaka Modiri Molema",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[981,"NW","North West",110,96.67,"VTSD",1100,true,0.08,121000,1291800,"2017-12-01","2020-12-01",107650,97.86363636363636,"No",37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Kirchner Properties","BRITS","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[983,"NW","North West",130,96.67,"VTSD",688,true,0.08,89440,913080,"2017-01-01","2020-01-01",76090,110.59593023255815,"No",37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Promtique Trading 9","Koster","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[984,"NW","North West",246.46310432569973,96.67,"Main Centre",1179,true,0.08,290580,3326760,"2017-06-01","2020-06-01",277230,235.13994910941477,"No",37,"3 Years 1 Month","> 2 Years and <= 3 Years","Nov 2017","","Isilungo Business Enterprise","Rustenburg","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[985,"NW","North West",81.323996422893472,90,"CBD",20128,true,0.08,1636889.4,17063068.32,"1987-11-04","2015-03-31",1421922.36,70.64399642289348,"Yes",329,"27 Years 5 Months","Month to Month","Nov 2017","","AgriCentre-PIC Investment","Mahikeng","Ngaka Modiri Molema",429,"DDP","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Mmabatho","Mmabatho"]
[986,"NW","North West",159.17278978388998,96.67,"VTSD",509,true,0.1,81018.95,972227.4,"1993-02-01","2015-03-31",81018.95,159.17278978388998,"Yes",266,"22 Years 2 Months","Month to Month","Nov 2017","","Brittas","Lichtenburg","Ngaka Modiri Molema",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[987,"NW","North West",111.30980891719744,96.67,"VTSD",314,true,0.1,34951.279999999999,379173.12,"2006-04-01","2015-03-31",31597.759999999998,100.62980891719745,"Yes",108,"9 Years","Month to Month","Nov 2017","","SAVF-Suid Afrikaanse Vroue Fed.","Lichtenburg","Ngaka Modiri Molema",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[988,"NW","North West",69.100061538461546,96.67,"VTSD",325,true,0.08,22457.52,227838.24,"2007-01-01","2015-03-31",18986.52,58.420061538461539,"Yes",99,"8 Years 3 Months","Month to Month","Nov 2017","","M/Khota -Buy & Sell","Zeerust","Ngaka Modiri Molema",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[990,"NW","North West",140.0445061728395,96.67,"VTSD",324,true,0.1,45374.42,502969.2,"2009-10-01","2015-03-31",41914.1,129.3645061728395,"Yes",66,"5 Years 6 Months","Month to Month","Nov 2017","","VG Karam","Delarayville","Ngaka Modiri Molema",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[991,"NW","North West",71.556040100250627,96.67,"VTSD",399,true,0.1,28550.86,291474.48,"2005-03-01","2015-03-31",24289.54,60.876040100250627,"Yes",121,"10 Years 1 Month","Month to Month","Nov 2017","","Bosbaan Eiendoms","Delarayville","Ngaka Modiri Molema",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[992,"NW","North West",75.666966236345573,96.67,"Main Centre",2014,true,0.1,152393.26999999999,1828719.24,"1995-11-01","2015-03-31",152393.26999999999,75.666966236345587,"Yes",233,"19 Years 5 Months","Month to Month","Nov 2017","","Ruststar Investment-Van Velden","Rustenburg","Bojanala Platinum",173,"Rode","Parking Bay No. Supplied by Province | No Parking Bay Rate provided, Rode BM Rate used","North West","Polokwane","Polokwane"]
[994,"NW","North West",96.688384054864997,96.67,"VTSD",69.989999999999995,true,0.1,6767.22,72236.721600000004,"2008-10-17","2015-11-30",6019.7268000000004,86.00838405486499,"Yes",86,"7 Years 2 Months","Month to Month","Nov 2017","","Madibeng West Municipality","Hartebeespoort","Bojanala Platinum",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[996,"NW","North West",27.805055475156777,96.67,"VTSD",1036.5,true,0.1,28819.94,213001.44,"2006-01-04","2014-09-30",17750.12,17.125055475156778,"Yes",105,"8 Years 9 Months","Month to Month","Nov 2017","[Dome]","Hentiq 2511 (PTY) LTD","Venterskroon","Dr Kenneth Kaunda",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[997,"NW","North West",85.572166064981957,96.67,"Main Centre",277,true,0.1,23703.49,248941.56,"2004-12-01","2015-03-31",20745.13,74.89216606498195,"Yes",124,"10 Years 4 Months","Month to Month","Nov 2017","","Trio Properties","Klerksdorp","Dr Kenneth Kaunda",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[998,"NW","North West",96.346844036697249,96.67,"Main Centre",545,true,0.09,52509.03,560261.16,"2008-01-31","2015-03-31",46688.43,85.666844036697242,"Yes",87,"7 Years 3 Months","Month to Month","Nov 2017","","Redefine Properties","Klerksdorp","Dr Kenneth Kaunda",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[999,"NW","North West",71.789804986423107,96.67,"VTSD",81.02,true,0.1,5816.41,59413.396800000002,"2004-06-01","2015-03-31",4951.1163999999999,61.109804986423107,"Yes",130,"10 Years 10 Months","Month to Month","Nov 2017","","R & R Gurschler-PS Du Plesis","Ventersdorp","Dr Kenneth Kaunda",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[1000,"NW","North West",84.240506329113927,96.67,"VTSD",158,true,0.1,13310,139470.72,"2009-01-14","2015-10-31",11622.56,73.56050632911392,"Yes",82,"6 Years 10 Months","Month to Month","Nov 2017","","Platoon","Ventersdorp","Dr Kenneth Kaunda",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[1001,"NW","North West",84.500160000000008,96.67,"VTSD",500,true,0.1,42250.080000000002,442920.96000000002,"2005-01-03","2015-03-31",36910.080000000002,73.820160000000001,"Yes",123,"10 Years 3 Months","Month to Month","Nov 2017","","Algane Properties","Wolmaransstad","Dr Kenneth Kaunda",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[1002,"NW","North West",89.829384057971012,96.67,"VTSD",276,true,0.1,24792.91,262142.76,"2005-01-01","2015-03-31",21845.23,79.14938405797102,"Yes",123,"10 Years 3 Months","Month to Month","Nov 2017","","Cajee FE","Schweizer-Reneke","Dr Ruth Segomotsi Mompati",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[1003,"NW","North West",146.49438461538463,96.67,"VTSD",130,true,0.1,19044.27,211870.44,"2010-01-01","2015-03-31",17655.87,135.81438461538463,"Yes",63,"5 Years 3 Months","Month to Month","Nov 2017","","LVB Trust","Bloemhof","Dr Ruth Segomotsi Mompati",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]
[1004,"NW","North West",69.04646666666666,96.67,"VTSD",150,true,0.1,10356.969999999999,105059.64,"2003-07-01","2015-03-31",8754.9699999999993,58.366466666666668,"Yes",141,"11 Years 9 Months","Month to Month","Nov 2017","","VG Jardim","Christiana","Dr Ruth Segomotsi Mompati",173,"Rode","An assumed number of Parking Bays calculated | Rode BM Parking Rate used","North West","Polokwane","Polokwane"]

{"sheet":"MATRIX2","index":7,"n_rows":607,"n_cols":36,"rows_kept":607,"cut":false,"hidden":true,"merged":[]}
["Source ID",null,"Modified Lease End Date","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",null,null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",null,"TODAY","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023+"]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":1},{"$f":"VLOOKUP($A2,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A2,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C2>AC$2,$C2<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C2>AD$2,$C2<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C2>AE$2,$C2<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C2>AF$2,$C2<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C2>AG$2,$C2<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C2>AH$2,$C2<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C2>AI$2,$C2<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D2*($C2-$AD$2)/365>=1,0,IF(D2*($AD$2-$C2+1)/365<0,0,D2*($AD$2-$C2+1)/365))","v":0},{"$f":"IF(M2>0,1,IF(E2*($C2-$AE$2)/365>=1,0,E2*($AE$2-$C2+1)/365))","v":0},{"$f":"IF(N2>0,1,IF(F2*($AF$2-$C2)/365>=1,0,F2*($AF$2-$C2+1)/365))","v":0},{"$f":"IF(O2>0,1,IF(G2*($AG$2-$C2)/365>=1,0,G2*($AG$2-$C2+1)/365))","v":0},{"$f":"IF(P2>0,1,IF(H2*($AH$2-$C2)/365>=1,0,H2*($AH$2-$C2+1)/365))","v":0},{"$f":"IF(Q2>0,1,IF(I2*($AI$2-$C2)/365>=1,0,I2*($AI$2-$C2+1)/365))","v":0.50273972602739725},{"$f":"IF(R2>0,1,IF(J2*($AJ$2-$C2)/365>=1,0,J2*($AJ$2-$C2+1)/365))","v":1},null,{"$f":"1-M2","v":1},{"$f":"1-N2","v":1},1,1,1,0.49726027397260275,0,null,{"$f":"TODAY()","v":44511},43190,43555,43921,44286,44651,45016,45017]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":2},{"$f":"VLOOKUP($A3,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A3,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C3>AC$2,$C3<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C3>AD$2,$C3<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C3>AE$2,$C3<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C3>AF$2,$C3<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C3>AG$2,$C3<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C3>AH$2,$C3<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C3>AI$2,$C3<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,{"$f":"1-M3","v":1},0.25068493150684934,0,0,0,0,0,null,null,null,43191]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":3},{"$f":"VLOOKUP($A4,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A4,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C4>AC$2,$C4<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C4>AD$2,$C4<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C4>AE$2,$C4<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C4>AF$2,$C4<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C4>AG$2,$C4<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C4>AH$2,$C4<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C4>AI$2,$C4<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0,null,null,null,null,"..IF(A1=\"10x12\",120,IF(A1=\"8x8\",64,IF(A1=\"6x6\",36)))"]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":4},{"$f":"VLOOKUP($A5,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A5,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C5>AC$2,$C5<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C5>AD$2,$C5<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C5>AE$2,$C5<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C5>AF$2,$C5<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C5>AG$2,$C5<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C5>AH$2,$C5<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C5>AI$2,$C5<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":5},{"$f":"VLOOKUP($A6,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A6,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44378.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C6>AC$2,$C6<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C6>AD$2,$C6<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C6>AE$2,$C6<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C6>AF$2,$C6<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C6>AG$2,$C6<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C6>AH$2,$C6<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C6>AI$2,$C6<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.74931506849315066,1,1,null,1,1,1,1,0.25068493150684934,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":6},{"$f":"VLOOKUP($A7,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A7,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C7>AC$2,$C7<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C7>AD$2,$C7<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C7>AE$2,$C7<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C7>AF$2,$C7<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C7>AG$2,$C7<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C7>AH$2,$C7<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C7>AI$2,$C7<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":7},{"$f":"VLOOKUP($A8,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A8,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C8>AC$2,$C8<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C8>AD$2,$C8<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C8>AE$2,$C8<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C8>AF$2,$C8<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C8>AG$2,$C8<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C8>AH$2,$C8<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C8>AI$2,$C8<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":8},{"$f":"VLOOKUP($A9,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A9,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C9>AC$2,$C9<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C9>AD$2,$C9<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C9>AE$2,$C9<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C9>AF$2,$C9<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C9>AG$2,$C9<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C9>AH$2,$C9<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C9>AI$2,$C9<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":9},{"$f":"VLOOKUP($A10,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A10,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44043.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C10>AC$2,$C10<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C10>AD$2,$C10<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C10>AE$2,$C10<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C10>AF$2,$C10<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C10>AG$2,$C10<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C10>AH$2,$C10<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C10>AI$2,$C10<=AJ$2),1,0))","v":0},null,null,0,0,0,0.66712328767123286,1,1,1,null,1,1,1,0.33287671232876714,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":10},{"$f":"VLOOKUP($A11,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A11,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C11>AC$2,$C11<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C11>AD$2,$C11<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C11>AE$2,$C11<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C11>AF$2,$C11<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C11>AG$2,$C11<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C11>AH$2,$C11<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C11>AI$2,$C11<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":11},{"$f":"VLOOKUP($A12,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A12,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C12>AC$2,$C12<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C12>AD$2,$C12<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C12>AE$2,$C12<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C12>AF$2,$C12<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C12>AG$2,$C12<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C12>AH$2,$C12<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C12>AI$2,$C12<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0,null,{"$f":"IF((COUNTIF(M12:N12,\">0\")-1)<0,0,COUNTIF(M12:N12,\">0\"))","v":0}]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":12},{"$f":"VLOOKUP($A13,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A13,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43981.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C13>AC$2,$C13<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C13>AD$2,$C13<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C13>AE$2,$C13<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C13>AF$2,$C13<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C13>AG$2,$C13<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C13>AH$2,$C13<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C13>AI$2,$C13<=AJ$2),1,0))","v":0},null,null,0,0,0,0.83698630136986296,1,1,1,null,1,1,1,0.16301369863013704,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":13},{"$f":"VLOOKUP($A14,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A14,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C14>AC$2,$C14<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C14>AD$2,$C14<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C14>AE$2,$C14<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C14>AF$2,$C14<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C14>AG$2,$C14<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C14>AH$2,$C14<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C14>AI$2,$C14<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":14},{"$f":"VLOOKUP($A15,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A15,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C15>AC$2,$C15<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C15>AD$2,$C15<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C15>AE$2,$C15<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C15>AF$2,$C15<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C15>AG$2,$C15<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C15>AH$2,$C15<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C15>AI$2,$C15<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":15},{"$f":"VLOOKUP($A16,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A16,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C16>AC$2,$C16<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C16>AD$2,$C16<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C16>AE$2,$C16<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C16>AF$2,$C16<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C16>AG$2,$C16<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C16>AH$2,$C16<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C16>AI$2,$C16<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":16},{"$f":"VLOOKUP($A17,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A17,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43525.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C17>AC$2,$C17<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C17>AD$2,$C17<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C17>AE$2,$C17<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C17>AF$2,$C17<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C17>AG$2,$C17<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C17>AH$2,$C17<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C17>AI$2,$C17<=AJ$2),1,0))","v":0},null,null,0,8.3561643835616442E-2,1,1,1,1,1,null,1,0.91643835616438352,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":18},{"$f":"VLOOKUP($A18,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A18,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C18>AC$2,$C18<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C18>AD$2,$C18<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C18>AE$2,$C18<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C18>AF$2,$C18<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C18>AG$2,$C18<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C18>AH$2,$C18<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C18>AI$2,$C18<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,{"$f":"1-R18","v":0},0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":19},{"$f":"VLOOKUP($A19,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A19,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43859.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C19>AC$2,$C19<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C19>AD$2,$C19<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C19>AE$2,$C19<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C19>AF$2,$C19<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C19>AG$2,$C19<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C19>AH$2,$C19<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C19>AI$2,$C19<=AJ$2),1,0))","v":0},null,null,0,0,0.17123287671232876,1,1,1,1,null,1,1,0.82876712328767121,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":20},{"$f":"VLOOKUP($A20,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A20,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C20>AC$2,$C20<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C20>AD$2,$C20<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C20>AE$2,$C20<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C20>AF$2,$C20<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C20>AG$2,$C20<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C20>AH$2,$C20<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C20>AI$2,$C20<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":21},{"$f":"VLOOKUP($A21,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A21,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43251.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C21>AC$2,$C21<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C21>AD$2,$C21<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C21>AE$2,$C21<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C21>AF$2,$C21<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C21>AG$2,$C21<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C21>AH$2,$C21<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C21>AI$2,$C21<=AJ$2),1,0))","v":0},null,null,0,0.83424657534246571,1,1,1,1,1,null,1,0.16575342465753429,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":22},{"$f":"VLOOKUP($A22,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A22,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C22>AC$2,$C22<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C22>AD$2,$C22<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C22>AE$2,$C22<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C22>AF$2,$C22<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C22>AG$2,$C22<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C22>AH$2,$C22<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C22>AI$2,$C22<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":24},{"$f":"VLOOKUP($A23,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A23,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C23>AC$2,$C23<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C23>AD$2,$C23<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C23>AE$2,$C23<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C23>AF$2,$C23<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C23>AG$2,$C23<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C23>AH$2,$C23<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C23>AI$2,$C23<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":25},{"$f":"VLOOKUP($A24,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A24,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C24>AC$2,$C24<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C24>AD$2,$C24<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C24>AE$2,$C24<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C24>AF$2,$C24<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C24>AG$2,$C24<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C24>AH$2,$C24<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C24>AI$2,$C24<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":26},{"$f":"VLOOKUP($A25,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A25,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C25>AC$2,$C25<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C25>AD$2,$C25<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C25>AE$2,$C25<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C25>AF$2,$C25<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C25>AG$2,$C25<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C25>AH$2,$C25<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C25>AI$2,$C25<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":27},{"$f":"VLOOKUP($A26,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A26,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43951.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C26>AC$2,$C26<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C26>AD$2,$C26<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C26>AE$2,$C26<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C26>AF$2,$C26<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C26>AG$2,$C26<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C26>AH$2,$C26<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C26>AI$2,$C26<=AJ$2),1,0))","v":0},null,null,0,0,0,0.91917808219178088,1,1,1,null,1,1,1,8.0821917808219124E-2,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":28},{"$f":"VLOOKUP($A27,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A27,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44043.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C27>AC$2,$C27<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C27>AD$2,$C27<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C27>AE$2,$C27<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C27>AF$2,$C27<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C27>AG$2,$C27<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C27>AH$2,$C27<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C27>AI$2,$C27<=AJ$2),1,0))","v":0},null,null,0,0,0,0.66712328767123286,1,1,1,null,1,1,1,0.33287671232876714,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":29},{"$f":"VLOOKUP($A28,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A28,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43798.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C28>AC$2,$C28<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C28>AD$2,$C28<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C28>AE$2,$C28<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C28>AF$2,$C28<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C28>AG$2,$C28<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C28>AH$2,$C28<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C28>AI$2,$C28<=AJ$2),1,0))","v":0},null,null,0,0,0.33835616438356164,1,1,1,1,null,1,1,0.66164383561643836,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":30},{"$f":"VLOOKUP($A29,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A29,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44012.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C29>AC$2,$C29<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C29>AD$2,$C29<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C29>AE$2,$C29<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C29>AF$2,$C29<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C29>AG$2,$C29<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C29>AH$2,$C29<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C29>AI$2,$C29<=AJ$2),1,0))","v":0},null,null,0,0,0,0.75205479452054791,1,1,1,null,1,1,1,0.24794520547945209,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":33},{"$f":"VLOOKUP($A30,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A30,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C30>AC$2,$C30<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C30>AD$2,$C30<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C30>AE$2,$C30<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C30>AF$2,$C30<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C30>AG$2,$C30<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C30>AH$2,$C30<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C30>AI$2,$C30<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,1,0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":34},{"$f":"VLOOKUP($A31,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A31,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C31>AC$2,$C31<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C31>AD$2,$C31<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C31>AE$2,$C31<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C31>AF$2,$C31<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C31>AG$2,$C31<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C31>AH$2,$C31<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C31>AI$2,$C31<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":35},{"$f":"VLOOKUP($A32,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A32,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43798.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C32>AC$2,$C32<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C32>AD$2,$C32<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C32>AE$2,$C32<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C32>AF$2,$C32<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C32>AG$2,$C32<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C32>AH$2,$C32<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C32>AI$2,$C32<=AJ$2),1,0))","v":0},null,null,0,0,0.33835616438356164,1,1,1,1,null,1,1,0.66164383561643836,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":36},{"$f":"VLOOKUP($A33,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A33,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44743.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C33>AC$2,$C33<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C33>AD$2,$C33<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C33>AE$2,$C33<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C33>AF$2,$C33<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C33>AG$2,$C33<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C33>AH$2,$C33<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C33>AI$2,$C33<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.74931506849315066,1,null,1,1,1,1,1,0.25068493150684934,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":37},{"$f":"VLOOKUP($A34,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A34,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C34>AC$2,$C34<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C34>AD$2,$C34<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C34>AE$2,$C34<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C34>AF$2,$C34<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C34>AG$2,$C34<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C34>AH$2,$C34<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C34>AI$2,$C34<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":38},{"$f":"VLOOKUP($A35,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A35,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44194.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C35>AC$2,$C35<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C35>AD$2,$C35<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C35>AE$2,$C35<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C35>AF$2,$C35<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C35>AG$2,$C35<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C35>AH$2,$C35<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C35>AI$2,$C35<=AJ$2),1,0))","v":0},null,null,0,0,0,0.25342465753424659,1,1,1,null,1,1,1,0.74657534246575341,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":39},{"$f":"VLOOKUP($A36,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A36,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44256.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C36>AC$2,$C36<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C36>AD$2,$C36<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C36>AE$2,$C36<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C36>AF$2,$C36<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C36>AG$2,$C36<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C36>AH$2,$C36<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C36>AI$2,$C36<=AJ$2),1,0))","v":0},null,null,0,0,0,8.3561643835616442E-2,1,1,1,null,1,1,1,0.91643835616438352,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":40},{"$f":"VLOOKUP($A37,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A37,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43678.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C37>AC$2,$C37<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C37>AD$2,$C37<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C37>AE$2,$C37<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C37>AF$2,$C37<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C37>AG$2,$C37<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C37>AH$2,$C37<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C37>AI$2,$C37<=AJ$2),1,0))","v":0},null,null,0,0,0.66712328767123286,1,1,1,1,null,1,1,0.33287671232876714,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":41},{"$f":"VLOOKUP($A38,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A38,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43678.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C38>AC$2,$C38<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C38>AD$2,$C38<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C38>AE$2,$C38<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C38>AF$2,$C38<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C38>AG$2,$C38<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C38>AH$2,$C38<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C38>AI$2,$C38<=AJ$2),1,0))","v":0},null,null,0,0,0.66712328767123286,1,1,1,1,null,1,1,0.33287671232876714,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":42},{"$f":"VLOOKUP($A39,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A39,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43798.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C39>AC$2,$C39<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C39>AD$2,$C39<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C39>AE$2,$C39<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C39>AF$2,$C39<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C39>AG$2,$C39<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C39>AH$2,$C39<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C39>AI$2,$C39<=AJ$2),1,0))","v":0},null,null,0,0,0.33835616438356164,1,1,1,1,null,1,1,0.66164383561643836,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":44},{"$f":"VLOOKUP($A40,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A40,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43890.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C40>AC$2,$C40<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C40>AD$2,$C40<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C40>AE$2,$C40<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C40>AF$2,$C40<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C40>AG$2,$C40<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C40>AH$2,$C40<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C40>AI$2,$C40<=AJ$2),1,0))","v":0},null,null,0,0,8.6301369863013705E-2,1,1,1,1,null,1,1,0.91369863013698627,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":46},{"$f":"VLOOKUP($A41,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A41,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44071.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C41>AC$2,$C41<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C41>AD$2,$C41<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C41>AE$2,$C41<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C41>AF$2,$C41<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C41>AG$2,$C41<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C41>AH$2,$C41<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C41>AI$2,$C41<=AJ$2),1,0))","v":0},null,null,0,0,0,0.59041095890410955,1,1,1,null,1,1,1,0.40958904109589045,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":47},{"$f":"VLOOKUP($A42,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A42,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44529.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C42>AC$2,$C42<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C42>AD$2,$C42<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C42>AE$2,$C42<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C42>AF$2,$C42<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C42>AG$2,$C42<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C42>AH$2,$C42<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C42>AI$2,$C42<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.33561643835616439,1,1,null,1,1,1,1,0.66438356164383561,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":48},{"$f":"VLOOKUP($A43,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A43,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C43>AC$2,$C43<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C43>AD$2,$C43<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C43>AE$2,$C43<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C43>AF$2,$C43<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C43>AG$2,$C43<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C43>AH$2,$C43<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C43>AI$2,$C43<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":50},{"$f":"VLOOKUP($A44,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A44,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C44>AC$2,$C44<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C44>AD$2,$C44<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C44>AE$2,$C44<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C44>AF$2,$C44<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C44>AG$2,$C44<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C44>AH$2,$C44<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C44>AI$2,$C44<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":51},{"$f":"VLOOKUP($A45,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A45,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C45>AC$2,$C45<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C45>AD$2,$C45<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C45>AE$2,$C45<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C45>AF$2,$C45<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C45>AG$2,$C45<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C45>AH$2,$C45<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C45>AI$2,$C45<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":52},{"$f":"VLOOKUP($A46,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A46,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C46>AC$2,$C46<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C46>AD$2,$C46<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C46>AE$2,$C46<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C46>AF$2,$C46<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C46>AG$2,$C46<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C46>AH$2,$C46<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C46>AI$2,$C46<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,1,0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":53},{"$f":"VLOOKUP($A47,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A47,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C47>AC$2,$C47<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C47>AD$2,$C47<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C47>AE$2,$C47<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C47>AF$2,$C47<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C47>AG$2,$C47<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C47>AH$2,$C47<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C47>AI$2,$C47<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":54},{"$f":"VLOOKUP($A48,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A48,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C48>AC$2,$C48<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C48>AD$2,$C48<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C48>AE$2,$C48<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C48>AF$2,$C48<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C48>AG$2,$C48<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C48>AH$2,$C48<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C48>AI$2,$C48<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":55},{"$f":"VLOOKUP($A49,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A49,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C49>AC$2,$C49<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C49>AD$2,$C49<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C49>AE$2,$C49<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C49>AF$2,$C49<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C49>AG$2,$C49<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C49>AH$2,$C49<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C49>AI$2,$C49<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":56},{"$f":"VLOOKUP($A50,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A50,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44437.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C50>AC$2,$C50<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C50>AD$2,$C50<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C50>AE$2,$C50<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C50>AF$2,$C50<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C50>AG$2,$C50<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C50>AH$2,$C50<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C50>AI$2,$C50<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.5876712328767123,1,1,null,1,1,1,1,0.4123287671232877,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":57},{"$f":"VLOOKUP($A51,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A51,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44651.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C51>AC$2,$C51<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C51>AD$2,$C51<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C51>AE$2,$C51<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C51>AF$2,$C51<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C51>AG$2,$C51<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C51>AH$2,$C51<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C51>AI$2,$C51<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,1.0013698630136987,1,null,1,1,1,1,1,-1.36986301369868E-3,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":58},{"$f":"VLOOKUP($A52,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A52,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43525.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C52>AC$2,$C52<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C52>AD$2,$C52<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C52>AE$2,$C52<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C52>AF$2,$C52<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C52>AG$2,$C52<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C52>AH$2,$C52<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C52>AI$2,$C52<=AJ$2),1,0))","v":0},null,null,0,8.3561643835616442E-2,1,1,1,1,1,null,1,0.91643835616438352,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":59},{"$f":"VLOOKUP($A53,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A53,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43678.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C53>AC$2,$C53<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C53>AD$2,$C53<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C53>AE$2,$C53<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C53>AF$2,$C53<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C53>AG$2,$C53<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C53>AH$2,$C53<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C53>AI$2,$C53<=AJ$2),1,0))","v":0},null,null,0,0,0.66712328767123286,1,1,1,1,null,1,1,0.33287671232876714,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":60},{"$f":"VLOOKUP($A54,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A54,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43859.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C54>AC$2,$C54<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C54>AD$2,$C54<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C54>AE$2,$C54<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C54>AF$2,$C54<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C54>AG$2,$C54<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C54>AH$2,$C54<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C54>AI$2,$C54<=AJ$2),1,0))","v":0},null,null,0,0,0.17123287671232876,1,1,1,1,null,1,1,0.82876712328767121,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":61},{"$f":"VLOOKUP($A55,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A55,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C55>AC$2,$C55<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C55>AD$2,$C55<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C55>AE$2,$C55<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C55>AF$2,$C55<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C55>AG$2,$C55<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C55>AH$2,$C55<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C55>AI$2,$C55<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":62},{"$f":"VLOOKUP($A56,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A56,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43767.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C56>AC$2,$C56<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C56>AD$2,$C56<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C56>AE$2,$C56<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C56>AF$2,$C56<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C56>AG$2,$C56<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C56>AH$2,$C56<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C56>AI$2,$C56<=AJ$2),1,0))","v":0},null,null,0,0,0.42328767123287669,1,1,1,1,null,1,1,0.57671232876712331,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":63},{"$f":"VLOOKUP($A57,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A57,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44743.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C57>AC$2,$C57<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C57>AD$2,$C57<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C57>AE$2,$C57<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C57>AF$2,$C57<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C57>AG$2,$C57<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C57>AH$2,$C57<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C57>AI$2,$C57<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.74931506849315066,1,null,1,1,1,1,1,0.25068493150684934,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":64},{"$f":"VLOOKUP($A58,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A58,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C58>AC$2,$C58<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C58>AD$2,$C58<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C58>AE$2,$C58<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C58>AF$2,$C58<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C58>AG$2,$C58<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C58>AH$2,$C58<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C58>AI$2,$C58<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":66},{"$f":"VLOOKUP($A59,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A59,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C59>AC$2,$C59<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C59>AD$2,$C59<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C59>AE$2,$C59<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C59>AF$2,$C59<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C59>AG$2,$C59<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C59>AH$2,$C59<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C59>AI$2,$C59<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":67},{"$f":"VLOOKUP($A60,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A60,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C60>AC$2,$C60<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C60>AD$2,$C60<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C60>AE$2,$C60<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C60>AF$2,$C60<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C60>AG$2,$C60<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C60>AH$2,$C60<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C60>AI$2,$C60<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":68},{"$f":"VLOOKUP($A61,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A61,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44559.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C61>AC$2,$C61<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C61>AD$2,$C61<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C61>AE$2,$C61<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C61>AF$2,$C61<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C61>AG$2,$C61<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C61>AH$2,$C61<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C61>AI$2,$C61<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.25342465753424659,1,1,null,1,1,1,1,0.74657534246575341,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":69},{"$f":"VLOOKUP($A62,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A62,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44317.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C62>AC$2,$C62<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C62>AD$2,$C62<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C62>AE$2,$C62<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C62>AF$2,$C62<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C62>AG$2,$C62<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C62>AH$2,$C62<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C62>AI$2,$C62<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.91643835616438352,1,1,null,1,1,1,1,{"$f":"1-Q62","v":8.3561643835616484E-2},0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":70},{"$f":"VLOOKUP($A63,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A63,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C63>AC$2,$C63<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C63>AD$2,$C63<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C63>AE$2,$C63<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C63>AF$2,$C63<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C63>AG$2,$C63<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C63>AH$2,$C63<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C63>AI$2,$C63<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":71},{"$f":"VLOOKUP($A64,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A64,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C64>AC$2,$C64<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C64>AD$2,$C64<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C64>AE$2,$C64<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C64>AF$2,$C64<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C64>AG$2,$C64<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C64>AH$2,$C64<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C64>AI$2,$C64<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":72},{"$f":"VLOOKUP($A65,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A65,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C65>AC$2,$C65<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C65>AD$2,$C65<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C65>AE$2,$C65<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C65>AF$2,$C65<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C65>AG$2,$C65<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C65>AH$2,$C65<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C65>AI$2,$C65<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":73},{"$f":"VLOOKUP($A66,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A66,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C66>AC$2,$C66<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C66>AD$2,$C66<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C66>AE$2,$C66<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C66>AF$2,$C66<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C66>AG$2,$C66<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C66>AH$2,$C66<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C66>AI$2,$C66<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D66*($C66-$AD$2)/365>=1,0,IF(D66*($AD$2-$C66+1)/365<0,0,D66*($AD$2-$C66+1)/365))","v":0},{"$f":"IF(M66>0,1,IF(E66*($C66-$AE$2)/365>=1,0,E66*($AE$2-$C66+1)/365))","v":0},{"$f":"IF(N66>0,1,IF(F66*($AF$2-$C66)/365>=1,0,F66*($AF$2-$C66+1)/365))","v":0.25616438356164384},{"$f":"IF(O66>0,1,IF(G66*($AG$2-$C66)/365>=1,0,G66*($AG$2-$C66+1)/365))","v":1},{"$f":"IF(P66>0,1,IF(H66*($AH$2-$C66)/365>=1,0,H66*($AH$2-$C66+1)/365))","v":1},{"$f":"IF(Q66>0,1,IF(I66*($AI$2-$C66)/365>=1,0,I66*($AI$2-$C66+1)/365))","v":1},{"$f":"IF(R66>0,1,IF(J66*($AJ$2-$C66)/365>=1,0,J66*($AJ$2-$C66+1)/365))","v":1},null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":74},{"$f":"VLOOKUP($A67,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A67,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44437.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C67>AC$2,$C67<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C67>AD$2,$C67<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C67>AE$2,$C67<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C67>AF$2,$C67<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C67>AG$2,$C67<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C67>AH$2,$C67<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C67>AI$2,$C67<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.5876712328767123,1,1,null,{"$f":"1-M67","v":1},1,1,1,0.4123287671232877,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":75},{"$f":"VLOOKUP($A68,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A68,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C68>AC$2,$C68<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C68>AD$2,$C68<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C68>AE$2,$C68<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C68>AF$2,$C68<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C68>AG$2,$C68<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C68>AH$2,$C68<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C68>AI$2,$C68<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":76},{"$f":"VLOOKUP($A69,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A69,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44164.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C69>AC$2,$C69<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C69>AD$2,$C69<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C69>AE$2,$C69<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C69>AF$2,$C69<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C69>AG$2,$C69<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C69>AH$2,$C69<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C69>AI$2,$C69<=AJ$2),1,0))","v":0},null,null,0,0,0,0.33561643835616439,1,1,1,null,1,1,1,0.66438356164383561,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":77},{"$f":"VLOOKUP($A70,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A70,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44955.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C70>AC$2,$C70<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C70>AD$2,$C70<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C70>AE$2,$C70<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C70>AF$2,$C70<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C70>AG$2,$C70<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C70>AH$2,$C70<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C70>AI$2,$C70<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.16849315068493151,1,null,1,1,1,1,1,0.83150684931506846,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":78},{"$f":"VLOOKUP($A71,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A71,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C71>AC$2,$C71<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C71>AD$2,$C71<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C71>AE$2,$C71<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C71>AF$2,$C71<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C71>AG$2,$C71<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C71>AH$2,$C71<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C71>AI$2,$C71<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":79},{"$f":"VLOOKUP($A72,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A72,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C72>AC$2,$C72<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C72>AD$2,$C72<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C72>AE$2,$C72<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C72>AF$2,$C72<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C72>AG$2,$C72<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C72>AH$2,$C72<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C72>AI$2,$C72<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":80},{"$f":"VLOOKUP($A73,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A73,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C73>AC$2,$C73<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C73>AD$2,$C73<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C73>AE$2,$C73<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C73>AF$2,$C73<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C73>AG$2,$C73<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C73>AH$2,$C73<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C73>AI$2,$C73<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":81},{"$f":"VLOOKUP($A74,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A74,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C74>AC$2,$C74<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C74>AD$2,$C74<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C74>AE$2,$C74<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C74>AF$2,$C74<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C74>AG$2,$C74<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C74>AH$2,$C74<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C74>AI$2,$C74<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":83},{"$f":"VLOOKUP($A75,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A75,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C75>AC$2,$C75<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C75>AD$2,$C75<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C75>AE$2,$C75<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C75>AF$2,$C75<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C75>AG$2,$C75<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C75>AH$2,$C75<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C75>AI$2,$C75<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":84},{"$f":"VLOOKUP($A76,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A76,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C76>AC$2,$C76<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C76>AD$2,$C76<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C76>AE$2,$C76<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C76>AF$2,$C76<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C76>AG$2,$C76<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C76>AH$2,$C76<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C76>AI$2,$C76<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":85},{"$f":"VLOOKUP($A77,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A77,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C77>AC$2,$C77<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C77>AD$2,$C77<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C77>AE$2,$C77<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C77>AF$2,$C77<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C77>AG$2,$C77<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C77>AH$2,$C77<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C77>AI$2,$C77<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":86},{"$f":"VLOOKUP($A78,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A78,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46659.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C78>AC$2,$C78<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C78>AD$2,$C78<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C78>AE$2,$C78<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C78>AF$2,$C78<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C78>AG$2,$C78<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C78>AH$2,$C78<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C78>AI$2,$C78<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":87},{"$f":"VLOOKUP($A79,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A79,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43678.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C79>AC$2,$C79<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C79>AD$2,$C79<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C79>AE$2,$C79<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C79>AF$2,$C79<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C79>AG$2,$C79<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C79>AH$2,$C79<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C79>AI$2,$C79<=AJ$2),1,0))","v":0},null,null,0,0,0.66712328767123286,1,1,1,1,null,1,1,0.33287671232876714,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":88},{"$f":"VLOOKUP($A80,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A80,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43859.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C80>AC$2,$C80<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C80>AD$2,$C80<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C80>AE$2,$C80<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C80>AF$2,$C80<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C80>AG$2,$C80<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C80>AH$2,$C80<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C80>AI$2,$C80<=AJ$2),1,0))","v":0},null,null,0,0,0.17123287671232876,1,1,1,1,null,1,1,0.82876712328767121,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":89},{"$f":"VLOOKUP($A81,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A81,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43647.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C81>AC$2,$C81<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C81>AD$2,$C81<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C81>AE$2,$C81<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C81>AF$2,$C81<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C81>AG$2,$C81<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C81>AH$2,$C81<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C81>AI$2,$C81<=AJ$2),1,0))","v":0},null,null,0,0,0.75205479452054791,1,1,1,1,null,1,1,0.24794520547945209,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":90},{"$f":"VLOOKUP($A82,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A82,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C82>AC$2,$C82<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C82>AD$2,$C82<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C82>AE$2,$C82<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C82>AF$2,$C82<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C82>AG$2,$C82<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C82>AH$2,$C82<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C82>AI$2,$C82<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":91},{"$f":"VLOOKUP($A83,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A83,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44043.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C83>AC$2,$C83<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C83>AD$2,$C83<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C83>AE$2,$C83<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C83>AF$2,$C83<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C83>AG$2,$C83<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C83>AH$2,$C83<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C83>AI$2,$C83<=AJ$2),1,0))","v":0},null,null,0,0,0,0.66712328767123286,1,1,1,null,1,1,1,0.33287671232876714,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":92},{"$f":"VLOOKUP($A84,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A84,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43859.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C84>AC$2,$C84<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C84>AD$2,$C84<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C84>AE$2,$C84<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C84>AF$2,$C84<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C84>AG$2,$C84<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C84>AH$2,$C84<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C84>AI$2,$C84<=AJ$2),1,0))","v":0},null,null,0,0,0.17123287671232876,1,1,1,1,null,1,1,0.82876712328767121,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":93},{"$f":"VLOOKUP($A85,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A85,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44621.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C85>AC$2,$C85<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C85>AD$2,$C85<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C85>AE$2,$C85<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C85>AF$2,$C85<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C85>AG$2,$C85<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C85>AH$2,$C85<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C85>AI$2,$C85<=AJ$2),1,0))","v":0},null,null,0,0,0,0,8.3561643835616442E-2,1,1,null,1,1,1,1,0.91643835616438352,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":95},{"$f":"VLOOKUP($A86,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A86,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C86>AC$2,$C86<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C86>AD$2,$C86<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C86>AE$2,$C86<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C86>AF$2,$C86<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C86>AG$2,$C86<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C86>AH$2,$C86<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C86>AI$2,$C86<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":98},{"$f":"VLOOKUP($A87,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A87,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C87>AC$2,$C87<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C87>AD$2,$C87<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C87>AE$2,$C87<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C87>AF$2,$C87<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C87>AG$2,$C87<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C87>AH$2,$C87<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C87>AI$2,$C87<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":99},{"$f":"VLOOKUP($A88,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A88,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C88>AC$2,$C88<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C88>AD$2,$C88<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C88>AE$2,$C88<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C88>AF$2,$C88<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C88>AG$2,$C88<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C88>AH$2,$C88<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C88>AI$2,$C88<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":104},{"$f":"VLOOKUP($A89,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A89,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43890.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C89>AC$2,$C89<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C89>AD$2,$C89<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C89>AE$2,$C89<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C89>AF$2,$C89<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C89>AG$2,$C89<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C89>AH$2,$C89<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C89>AI$2,$C89<=AJ$2),1,0))","v":0},null,null,0,0,8.6301369863013705E-2,1,1,1,1,null,1,1,0.91369863013698627,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":106},{"$f":"VLOOKUP($A90,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A90,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C90>AC$2,$C90<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C90>AD$2,$C90<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C90>AE$2,$C90<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C90>AF$2,$C90<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C90>AG$2,$C90<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C90>AH$2,$C90<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C90>AI$2,$C90<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":107},{"$f":"VLOOKUP($A91,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A91,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C91>AC$2,$C91<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C91>AD$2,$C91<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C91>AE$2,$C91<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C91>AF$2,$C91<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C91>AG$2,$C91<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C91>AH$2,$C91<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C91>AI$2,$C91<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":108},{"$f":"VLOOKUP($A92,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A92,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C92>AC$2,$C92<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C92>AD$2,$C92<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C92>AE$2,$C92<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C92>AF$2,$C92<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C92>AG$2,$C92<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C92>AH$2,$C92<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C92>AI$2,$C92<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":110},{"$f":"VLOOKUP($A93,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A93,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C93>AC$2,$C93<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C93>AD$2,$C93<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C93>AE$2,$C93<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C93>AF$2,$C93<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C93>AG$2,$C93<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C93>AH$2,$C93<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C93>AI$2,$C93<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":111},{"$f":"VLOOKUP($A94,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A94,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C94>AC$2,$C94<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C94>AD$2,$C94<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C94>AE$2,$C94<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C94>AF$2,$C94<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C94>AG$2,$C94<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C94>AH$2,$C94<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C94>AI$2,$C94<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":112},{"$f":"VLOOKUP($A95,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A95,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C95>AC$2,$C95<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C95>AD$2,$C95<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C95>AE$2,$C95<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C95>AF$2,$C95<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C95>AG$2,$C95<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C95>AH$2,$C95<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C95>AI$2,$C95<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":113},{"$f":"VLOOKUP($A96,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A96,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C96>AC$2,$C96<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C96>AD$2,$C96<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C96>AE$2,$C96<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C96>AF$2,$C96<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C96>AG$2,$C96<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C96>AH$2,$C96<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C96>AI$2,$C96<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":114},{"$f":"VLOOKUP($A97,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A97,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C97>AC$2,$C97<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C97>AD$2,$C97<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C97>AE$2,$C97<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C97>AF$2,$C97<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C97>AG$2,$C97<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C97>AH$2,$C97<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C97>AI$2,$C97<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":118},{"$f":"VLOOKUP($A98,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A98,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C98>AC$2,$C98<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C98>AD$2,$C98<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C98>AE$2,$C98<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C98>AF$2,$C98<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C98>AG$2,$C98<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C98>AH$2,$C98<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C98>AI$2,$C98<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":121},{"$f":"VLOOKUP($A99,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A99,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44164.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C99>AC$2,$C99<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C99>AD$2,$C99<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C99>AE$2,$C99<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C99>AF$2,$C99<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C99>AG$2,$C99<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C99>AH$2,$C99<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C99>AI$2,$C99<=AJ$2),1,0))","v":0},null,null,0,0,0,0.33561643835616439,1,1,1,null,1,1,1,0.66438356164383561,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":122},{"$f":"VLOOKUP($A100,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A100,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43463.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C100>AC$2,$C100<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C100>AD$2,$C100<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C100>AE$2,$C100<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C100>AF$2,$C100<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C100>AG$2,$C100<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C100>AH$2,$C100<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C100>AI$2,$C100<=AJ$2),1,0))","v":0},null,null,0,0.25342465753424659,1,1,1,1,1,null,1,0.74657534246575341,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":125},{"$f":"VLOOKUP($A101,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A101,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43463.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C101>AC$2,$C101<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C101>AD$2,$C101<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C101>AE$2,$C101<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C101>AF$2,$C101<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C101>AG$2,$C101<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C101>AH$2,$C101<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C101>AI$2,$C101<=AJ$2),1,0))","v":0},null,null,0,0.25342465753424659,1,1,1,1,1,null,1,0.74657534246575341,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":126},{"$f":"VLOOKUP($A102,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A102,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C102>AC$2,$C102<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C102>AD$2,$C102<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C102>AE$2,$C102<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C102>AF$2,$C102<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C102>AG$2,$C102<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C102>AH$2,$C102<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C102>AI$2,$C102<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":128},{"$f":"VLOOKUP($A103,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A103,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C103>AC$2,$C103<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C103>AD$2,$C103<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C103>AE$2,$C103<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C103>AF$2,$C103<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C103>AG$2,$C103<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C103>AH$2,$C103<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C103>AI$2,$C103<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":130},{"$f":"VLOOKUP($A104,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A104,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C104>AC$2,$C104<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C104>AD$2,$C104<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C104>AE$2,$C104<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C104>AF$2,$C104<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C104>AG$2,$C104<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C104>AH$2,$C104<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C104>AI$2,$C104<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":131},{"$f":"VLOOKUP($A105,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A105,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C105>AC$2,$C105<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C105>AD$2,$C105<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C105>AE$2,$C105<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C105>AF$2,$C105<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C105>AG$2,$C105<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C105>AH$2,$C105<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C105>AI$2,$C105<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":132},{"$f":"VLOOKUP($A106,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A106,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C106>AC$2,$C106<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C106>AD$2,$C106<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C106>AE$2,$C106<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C106>AF$2,$C106<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C106>AG$2,$C106<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C106>AH$2,$C106<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C106>AI$2,$C106<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":134},{"$f":"VLOOKUP($A107,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A107,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C107>AC$2,$C107<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C107>AD$2,$C107<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C107>AE$2,$C107<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C107>AF$2,$C107<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C107>AG$2,$C107<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C107>AH$2,$C107<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C107>AI$2,$C107<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,1,0.83150684931506846,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":135},{"$f":"VLOOKUP($A108,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A108,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C108>AC$2,$C108<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C108>AD$2,$C108<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C108>AE$2,$C108<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C108>AF$2,$C108<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C108>AG$2,$C108<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C108>AH$2,$C108<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C108>AI$2,$C108<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":140},{"$f":"VLOOKUP($A109,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A109,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C109>AC$2,$C109<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C109>AD$2,$C109<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C109>AE$2,$C109<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C109>AF$2,$C109<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C109>AG$2,$C109<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C109>AH$2,$C109<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C109>AI$2,$C109<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":142},{"$f":"VLOOKUP($A110,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A110,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C110>AC$2,$C110<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C110>AD$2,$C110<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C110>AE$2,$C110<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C110>AF$2,$C110<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C110>AG$2,$C110<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C110>AH$2,$C110<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C110>AI$2,$C110<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":143},{"$f":"VLOOKUP($A111,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A111,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C111>AC$2,$C111<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C111>AD$2,$C111<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C111>AE$2,$C111<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C111>AF$2,$C111<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C111>AG$2,$C111<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C111>AH$2,$C111<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C111>AI$2,$C111<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":154},{"$f":"VLOOKUP($A112,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A112,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C112>AC$2,$C112<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C112>AD$2,$C112<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C112>AE$2,$C112<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C112>AF$2,$C112<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C112>AG$2,$C112<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C112>AH$2,$C112<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C112>AI$2,$C112<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":155},{"$f":"VLOOKUP($A113,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A113,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C113>AC$2,$C113<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C113>AD$2,$C113<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C113>AE$2,$C113<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C113>AF$2,$C113<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C113>AG$2,$C113<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C113>AH$2,$C113<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C113>AI$2,$C113<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":156},{"$f":"VLOOKUP($A114,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A114,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C114>AC$2,$C114<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C114>AD$2,$C114<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C114>AE$2,$C114<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C114>AF$2,$C114<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C114>AG$2,$C114<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C114>AH$2,$C114<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C114>AI$2,$C114<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":157},{"$f":"VLOOKUP($A115,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A115,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43798.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C115>AC$2,$C115<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C115>AD$2,$C115<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C115>AE$2,$C115<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C115>AF$2,$C115<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C115>AG$2,$C115<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C115>AH$2,$C115<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C115>AI$2,$C115<=AJ$2),1,0))","v":0},null,null,0,0,0.33835616438356164,1,1,1,1,null,1,1,0.66164383561643836,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":159},{"$f":"VLOOKUP($A116,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A116,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C116>AC$2,$C116<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C116>AD$2,$C116<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C116>AE$2,$C116<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C116>AF$2,$C116<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C116>AG$2,$C116<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C116>AH$2,$C116<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C116>AI$2,$C116<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":160},{"$f":"VLOOKUP($A117,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A117,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43463.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C117>AC$2,$C117<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C117>AD$2,$C117<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C117>AE$2,$C117<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C117>AF$2,$C117<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C117>AG$2,$C117<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C117>AH$2,$C117<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C117>AI$2,$C117<=AJ$2),1,0))","v":0},null,null,0,0.25342465753424659,1,1,1,1,1,null,1,0.74657534246575341,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":161},{"$f":"VLOOKUP($A118,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A118,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C118>AC$2,$C118<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C118>AD$2,$C118<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C118>AE$2,$C118<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C118>AF$2,$C118<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C118>AG$2,$C118<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C118>AH$2,$C118<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C118>AI$2,$C118<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":162},{"$f":"VLOOKUP($A119,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A119,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C119>AC$2,$C119<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C119>AD$2,$C119<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C119>AE$2,$C119<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C119>AF$2,$C119<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C119>AG$2,$C119<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C119>AH$2,$C119<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C119>AI$2,$C119<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":164},{"$f":"VLOOKUP($A120,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A120,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C120>AC$2,$C120<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C120>AD$2,$C120<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C120>AE$2,$C120<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C120>AF$2,$C120<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C120>AG$2,$C120<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C120>AH$2,$C120<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C120>AI$2,$C120<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":165},{"$f":"VLOOKUP($A121,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A121,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44529.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C121>AC$2,$C121<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C121>AD$2,$C121<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C121>AE$2,$C121<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C121>AF$2,$C121<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C121>AG$2,$C121<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C121>AH$2,$C121<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C121>AI$2,$C121<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.33561643835616439,1,1,null,1,1,1,1,0.66438356164383561,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":166},{"$f":"VLOOKUP($A122,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A122,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C122>AC$2,$C122<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C122>AD$2,$C122<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C122>AE$2,$C122<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C122>AF$2,$C122<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C122>AG$2,$C122<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C122>AH$2,$C122<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C122>AI$2,$C122<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":169},{"$f":"VLOOKUP($A123,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A123,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C123>AC$2,$C123<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C123>AD$2,$C123<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C123>AE$2,$C123<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C123>AF$2,$C123<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C123>AG$2,$C123<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C123>AH$2,$C123<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C123>AI$2,$C123<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":171},{"$f":"VLOOKUP($A124,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A124,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C124>AC$2,$C124<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C124>AD$2,$C124<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C124>AE$2,$C124<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C124>AF$2,$C124<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C124>AG$2,$C124<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C124>AH$2,$C124<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C124>AI$2,$C124<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,1,0.83150684931506846,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":172},{"$f":"VLOOKUP($A125,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A125,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C125>AC$2,$C125<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C125>AD$2,$C125<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C125>AE$2,$C125<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C125>AF$2,$C125<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C125>AG$2,$C125<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C125>AH$2,$C125<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C125>AI$2,$C125<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":173},{"$f":"VLOOKUP($A126,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A126,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43251.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C126>AC$2,$C126<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C126>AD$2,$C126<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C126>AE$2,$C126<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C126>AF$2,$C126<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C126>AG$2,$C126<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C126>AH$2,$C126<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C126>AI$2,$C126<=AJ$2),1,0))","v":0},null,null,0,0.83424657534246571,1,1,1,1,1,null,1,0.16575342465753429,0,0,{"$f":"1-Q126","v":0},0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":174},{"$f":"VLOOKUP($A127,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A127,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C127>AC$2,$C127<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C127>AD$2,$C127<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C127>AE$2,$C127<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C127>AF$2,$C127<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C127>AG$2,$C127<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C127>AH$2,$C127<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C127>AI$2,$C127<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":175},{"$f":"VLOOKUP($A128,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A128,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43859.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C128>AC$2,$C128<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C128>AD$2,$C128<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C128>AE$2,$C128<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C128>AF$2,$C128<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C128>AG$2,$C128<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C128>AH$2,$C128<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C128>AI$2,$C128<=AJ$2),1,0))","v":0},null,null,0,0,0.17123287671232876,1,1,1,1,null,1,1,0.82876712328767121,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":177},{"$f":"VLOOKUP($A129,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A129,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43603.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C129>AC$2,$C129<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C129>AD$2,$C129<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C129>AE$2,$C129<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C129>AF$2,$C129<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C129>AG$2,$C129<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C129>AH$2,$C129<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C129>AI$2,$C129<=AJ$2),1,0))","v":0},null,null,0,0,0.87260273972602742,1,1,1,1,null,1,1,0.12739726027397258,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":179},{"$f":"VLOOKUP($A130,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A130,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44378.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C130>AC$2,$C130<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C130>AD$2,$C130<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C130>AE$2,$C130<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C130>AF$2,$C130<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C130>AG$2,$C130<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C130>AH$2,$C130<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C130>AI$2,$C130<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D130*($C130-$AD$2)/365>=1,0,IF(D130*($AD$2-$C130+1)/365<0,0,D130*($AD$2-$C130+1)/365))","v":0},{"$f":"IF(M130>0,1,IF(E130*($C130-$AE$2)/365>=1,0,E130*($AE$2-$C130+1)/365))","v":0},{"$f":"IF(N130>0,1,IF(F130*($AF$2-$C130)/365>=1,0,F130*($AF$2-$C130+1)/365))","v":0},{"$f":"IF(O130>0,1,IF(G130*($AG$2-$C130)/365>=1,0,G130*($AG$2-$C130+1)/365))","v":0},{"$f":"IF(P130>0,1,IF(H130*($AH$2-$C130)/365>=1,0,H130*($AH$2-$C130+1)/365))","v":0.74931506849315066},{"$f":"IF(Q130>0,1,IF(I130*($AI$2-$C130)/365>=1,0,I130*($AI$2-$C130+1)/365))","v":1},{"$f":"IF(R130>0,1,IF(J130*($AJ$2-$C130)/365>=1,0,J130*($AJ$2-$C130+1)/365))","v":1},null,1,1,1,{"$f":"1-P130","v":1},0.25068493150684934,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":180},{"$f":"VLOOKUP($A131,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A131,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43981.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C131>AC$2,$C131<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C131>AD$2,$C131<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C131>AE$2,$C131<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C131>AF$2,$C131<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C131>AG$2,$C131<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C131>AH$2,$C131<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C131>AI$2,$C131<=AJ$2),1,0))","v":0},null,null,0,0,0,0.83698630136986296,1,1,1,null,{"$f":"1-M131","v":1},{"$f":"1-N131","v":1},{"$f":"1-O131","v":1},0.16301369863013704,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":181},{"$f":"VLOOKUP($A132,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A132,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43890.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C132>AC$2,$C132<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C132>AD$2,$C132<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C132>AE$2,$C132<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C132>AF$2,$C132<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C132>AG$2,$C132<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C132>AH$2,$C132<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C132>AI$2,$C132<=AJ$2),1,0))","v":0},null,null,0,0,8.6301369863013705E-2,1,1,1,1,null,1,1,0.91369863013698627,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":184},{"$f":"VLOOKUP($A133,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A133,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C133>AC$2,$C133<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C133>AD$2,$C133<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C133>AE$2,$C133<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C133>AF$2,$C133<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C133>AG$2,$C133<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C133>AH$2,$C133<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C133>AI$2,$C133<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":185},{"$f":"VLOOKUP($A134,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A134,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C134>AC$2,$C134<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C134>AD$2,$C134<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C134>AE$2,$C134<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C134>AF$2,$C134<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C134>AG$2,$C134<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C134>AH$2,$C134<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C134>AI$2,$C134<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":186},{"$f":"VLOOKUP($A135,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A135,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C135>AC$2,$C135<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C135>AD$2,$C135<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C135>AE$2,$C135<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C135>AF$2,$C135<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C135>AG$2,$C135<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C135>AH$2,$C135<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C135>AI$2,$C135<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":304},{"$f":"VLOOKUP($A136,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A136,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C136>AC$2,$C136<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C136>AD$2,$C136<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C136>AE$2,$C136<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C136>AF$2,$C136<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C136>AG$2,$C136<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C136>AH$2,$C136<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C136>AI$2,$C136<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":305},{"$f":"VLOOKUP($A137,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A137,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C137>AC$2,$C137<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C137>AD$2,$C137<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C137>AE$2,$C137<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C137>AF$2,$C137<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C137>AG$2,$C137<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C137>AH$2,$C137<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C137>AI$2,$C137<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":306},{"$f":"VLOOKUP($A138,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A138,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C138>AC$2,$C138<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C138>AD$2,$C138<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C138>AE$2,$C138<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C138>AF$2,$C138<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C138>AG$2,$C138<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C138>AH$2,$C138<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C138>AI$2,$C138<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":307},{"$f":"VLOOKUP($A139,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A139,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C139>AC$2,$C139<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C139>AD$2,$C139<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C139>AE$2,$C139<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C139>AF$2,$C139<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C139>AG$2,$C139<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C139>AH$2,$C139<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C139>AI$2,$C139<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":308},{"$f":"VLOOKUP($A140,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A140,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43525.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C140>AC$2,$C140<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C140>AD$2,$C140<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C140>AE$2,$C140<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C140>AF$2,$C140<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C140>AG$2,$C140<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C140>AH$2,$C140<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C140>AI$2,$C140<=AJ$2),1,0))","v":0},null,null,0,8.3561643835616442E-2,1,1,1,1,1,null,1,0.91643835616438352,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":309},{"$f":"VLOOKUP($A141,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A141,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C141>AC$2,$C141<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C141>AD$2,$C141<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C141>AE$2,$C141<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C141>AF$2,$C141<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C141>AG$2,$C141<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C141>AH$2,$C141<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C141>AI$2,$C141<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,1,0.83150684931506846,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":311},{"$f":"VLOOKUP($A142,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A142,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43647.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C142>AC$2,$C142<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C142>AD$2,$C142<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C142>AE$2,$C142<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C142>AF$2,$C142<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C142>AG$2,$C142<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C142>AH$2,$C142<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C142>AI$2,$C142<=AJ$2),1,0))","v":0},null,null,0,0,0.75205479452054791,1,1,1,1,null,1,1,0.24794520547945209,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":313},{"$f":"VLOOKUP($A143,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A143,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C143>AC$2,$C143<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C143>AD$2,$C143<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C143>AE$2,$C143<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C143>AF$2,$C143<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C143>AG$2,$C143<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C143>AH$2,$C143<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C143>AI$2,$C143<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":314},{"$f":"VLOOKUP($A144,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A144,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C144>AC$2,$C144<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C144>AD$2,$C144<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C144>AE$2,$C144<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C144>AF$2,$C144<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C144>AG$2,$C144<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C144>AH$2,$C144<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C144>AI$2,$C144<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":315},{"$f":"VLOOKUP($A145,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A145,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43433.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C145>AC$2,$C145<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C145>AD$2,$C145<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C145>AE$2,$C145<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C145>AF$2,$C145<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C145>AG$2,$C145<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C145>AH$2,$C145<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C145>AI$2,$C145<=AJ$2),1,0))","v":0},null,null,0,0.33561643835616439,1,1,1,1,1,null,1,0.66438356164383561,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":316},{"$f":"VLOOKUP($A146,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A146,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C146>AC$2,$C146<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C146>AD$2,$C146<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C146>AE$2,$C146<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C146>AF$2,$C146<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C146>AG$2,$C146<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C146>AH$2,$C146<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C146>AI$2,$C146<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":317},{"$f":"VLOOKUP($A147,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A147,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C147>AC$2,$C147<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C147>AD$2,$C147<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C147>AE$2,$C147<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C147>AF$2,$C147<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C147>AG$2,$C147<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C147>AH$2,$C147<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C147>AI$2,$C147<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":320},{"$f":"VLOOKUP($A148,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A148,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C148>AC$2,$C148<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C148>AD$2,$C148<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C148>AE$2,$C148<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C148>AF$2,$C148<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C148>AG$2,$C148<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C148>AH$2,$C148<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C148>AI$2,$C148<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":323},{"$f":"VLOOKUP($A149,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A149,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C149>AC$2,$C149<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C149>AD$2,$C149<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C149>AE$2,$C149<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C149>AF$2,$C149<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C149>AG$2,$C149<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C149>AH$2,$C149<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C149>AI$2,$C149<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":324},{"$f":"VLOOKUP($A150,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A150,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C150>AC$2,$C150<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C150>AD$2,$C150<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C150>AE$2,$C150<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C150>AF$2,$C150<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C150>AG$2,$C150<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C150>AH$2,$C150<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C150>AI$2,$C150<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":325},{"$f":"VLOOKUP($A151,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A151,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C151>AC$2,$C151<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C151>AD$2,$C151<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C151>AE$2,$C151<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C151>AF$2,$C151<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C151>AG$2,$C151<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C151>AH$2,$C151<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C151>AI$2,$C151<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":327},{"$f":"VLOOKUP($A152,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A152,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C152>AC$2,$C152<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C152>AD$2,$C152<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C152>AE$2,$C152<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C152>AF$2,$C152<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C152>AG$2,$C152<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C152>AH$2,$C152<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C152>AI$2,$C152<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":328},{"$f":"VLOOKUP($A153,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A153,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C153>AC$2,$C153<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C153>AD$2,$C153<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C153>AE$2,$C153<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C153>AF$2,$C153<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C153>AG$2,$C153<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C153>AH$2,$C153<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C153>AI$2,$C153<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":329},{"$f":"VLOOKUP($A154,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A154,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C154>AC$2,$C154<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C154>AD$2,$C154<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C154>AE$2,$C154<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C154>AF$2,$C154<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C154>AG$2,$C154<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C154>AH$2,$C154<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C154>AI$2,$C154<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":330},{"$f":"VLOOKUP($A155,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A155,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C155>AC$2,$C155<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C155>AD$2,$C155<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C155>AE$2,$C155<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C155>AF$2,$C155<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C155>AG$2,$C155<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C155>AH$2,$C155<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C155>AI$2,$C155<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":331},{"$f":"VLOOKUP($A156,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A156,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C156>AC$2,$C156<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C156>AD$2,$C156<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C156>AE$2,$C156<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C156>AF$2,$C156<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C156>AG$2,$C156<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C156>AH$2,$C156<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C156>AI$2,$C156<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":332},{"$f":"VLOOKUP($A157,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A157,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43960.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C157>AC$2,$C157<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C157>AD$2,$C157<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C157>AE$2,$C157<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C157>AF$2,$C157<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C157>AG$2,$C157<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C157>AH$2,$C157<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C157>AI$2,$C157<=AJ$2),1,0))","v":0},null,null,0,0,0,0.89452054794520552,1,1,1,null,1,1,1,0.10547945205479448,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":334},{"$f":"VLOOKUP($A158,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A158,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C158>AC$2,$C158<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C158>AD$2,$C158<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C158>AE$2,$C158<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C158>AF$2,$C158<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C158>AG$2,$C158<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C158>AH$2,$C158<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C158>AI$2,$C158<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":187},{"$f":"VLOOKUP($A159,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A159,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C159>AC$2,$C159<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C159>AD$2,$C159<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C159>AE$2,$C159<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C159>AF$2,$C159<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C159>AG$2,$C159<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C159>AH$2,$C159<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C159>AI$2,$C159<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":188},{"$f":"VLOOKUP($A160,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A160,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43159.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C160>AC$2,$C160<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C160>AD$2,$C160<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C160>AE$2,$C160<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C160>AF$2,$C160<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C160>AG$2,$C160<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C160>AH$2,$C160<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C160>AI$2,$C160<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":190},{"$f":"VLOOKUP($A161,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A161,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C161>AC$2,$C161<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C161>AD$2,$C161<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C161>AE$2,$C161<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C161>AF$2,$C161<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C161>AG$2,$C161<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C161>AH$2,$C161<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C161>AI$2,$C161<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":191},{"$f":"VLOOKUP($A162,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A162,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44317.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C162>AC$2,$C162<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C162>AD$2,$C162<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C162>AE$2,$C162<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C162>AF$2,$C162<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C162>AG$2,$C162<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C162>AH$2,$C162<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C162>AI$2,$C162<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.91643835616438352,1,1,null,1,1,1,{"$f":"1-P162","v":1},8.3561643835616484E-2,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":192},{"$f":"VLOOKUP($A163,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A163,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C163>AC$2,$C163<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C163>AD$2,$C163<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C163>AE$2,$C163<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C163>AF$2,$C163<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C163>AG$2,$C163<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C163>AH$2,$C163<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C163>AI$2,$C163<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,{"$f":"1-M163","v":1},{"$f":"1-N163","v":0.83150684931506846},{"$f":"1-O163","v":0},0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":193},{"$f":"VLOOKUP($A164,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A164,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C164>AC$2,$C164<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C164>AD$2,$C164<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C164>AE$2,$C164<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C164>AF$2,$C164<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C164>AG$2,$C164<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C164>AH$2,$C164<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C164>AI$2,$C164<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":194},{"$f":"VLOOKUP($A165,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A165,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C165>AC$2,$C165<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C165>AD$2,$C165<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C165>AE$2,$C165<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C165>AF$2,$C165<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C165>AG$2,$C165<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C165>AH$2,$C165<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C165>AI$2,$C165<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":195},{"$f":"VLOOKUP($A166,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A166,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44194.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C166>AC$2,$C166<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C166>AD$2,$C166<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C166>AE$2,$C166<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C166>AF$2,$C166<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C166>AG$2,$C166<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C166>AH$2,$C166<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C166>AI$2,$C166<=AJ$2),1,0))","v":0},null,null,0,0,0,0.25342465753424659,1,1,1,null,1,1,1,0.74657534246575341,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":196},{"$f":"VLOOKUP($A167,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A167,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C167>AC$2,$C167<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C167>AD$2,$C167<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C167>AE$2,$C167<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C167>AF$2,$C167<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C167>AG$2,$C167<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C167>AH$2,$C167<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C167>AI$2,$C167<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":198},{"$f":"VLOOKUP($A168,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A168,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C168>AC$2,$C168<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C168>AD$2,$C168<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C168>AE$2,$C168<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C168>AF$2,$C168<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C168>AG$2,$C168<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C168>AH$2,$C168<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C168>AI$2,$C168<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":199},{"$f":"VLOOKUP($A169,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A169,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43859.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C169>AC$2,$C169<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C169>AD$2,$C169<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C169>AE$2,$C169<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C169>AF$2,$C169<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C169>AG$2,$C169<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C169>AH$2,$C169<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C169>AI$2,$C169<=AJ$2),1,0))","v":0},null,null,0,0,0.17123287671232876,1,1,1,1,null,1,1,0.82876712328767121,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":201},{"$f":"VLOOKUP($A170,DATA2!$A$2:$S$607,3,FALSE)","v":"KwaZulu-Natal"},{"$f":"IF(VLOOKUP($A170,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C170>AC$2,$C170<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C170>AD$2,$C170<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C170>AE$2,$C170<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C170>AF$2,$C170<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C170>AG$2,$C170<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C170>AH$2,$C170<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C170>AI$2,$C170<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":203},{"$f":"VLOOKUP($A171,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A171,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C171>AC$2,$C171<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C171>AD$2,$C171<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C171>AE$2,$C171<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C171>AF$2,$C171<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C171>AG$2,$C171<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C171>AH$2,$C171<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C171>AI$2,$C171<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":204},{"$f":"VLOOKUP($A172,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A172,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C172>AC$2,$C172<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C172>AD$2,$C172<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C172>AE$2,$C172<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C172>AF$2,$C172<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C172>AG$2,$C172<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C172>AH$2,$C172<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C172>AI$2,$C172<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":205},{"$f":"VLOOKUP($A173,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A173,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44468.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C173>AC$2,$C173<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C173>AD$2,$C173<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C173>AE$2,$C173<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C173>AF$2,$C173<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C173>AG$2,$C173<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C173>AH$2,$C173<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C173>AI$2,$C173<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.50273972602739725,1,1,null,1,1,1,1,0.49726027397260275,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":206},{"$f":"VLOOKUP($A174,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A174,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C174>AC$2,$C174<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C174>AD$2,$C174<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C174>AE$2,$C174<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C174>AF$2,$C174<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C174>AG$2,$C174<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C174>AH$2,$C174<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C174>AI$2,$C174<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":207},{"$f":"VLOOKUP($A175,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A175,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44071.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C175>AC$2,$C175<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C175>AD$2,$C175<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C175>AE$2,$C175<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C175>AF$2,$C175<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C175>AG$2,$C175<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C175>AH$2,$C175<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C175>AI$2,$C175<=AJ$2),1,0))","v":0},null,null,0,0,0,0.59041095890410955,1,1,1,null,1,1,1,0.40958904109589045,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":208},{"$f":"VLOOKUP($A176,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A176,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C176>AC$2,$C176<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C176>AD$2,$C176<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C176>AE$2,$C176<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C176>AF$2,$C176<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C176>AG$2,$C176<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C176>AH$2,$C176<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C176>AI$2,$C176<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":209},{"$f":"VLOOKUP($A177,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A177,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C177>AC$2,$C177<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C177>AD$2,$C177<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C177>AE$2,$C177<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C177>AF$2,$C177<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C177>AG$2,$C177<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C177>AH$2,$C177<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C177>AI$2,$C177<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":210},{"$f":"VLOOKUP($A178,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A178,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44256.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C178>AC$2,$C178<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C178>AD$2,$C178<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C178>AE$2,$C178<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C178>AF$2,$C178<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C178>AG$2,$C178<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C178>AH$2,$C178<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C178>AI$2,$C178<=AJ$2),1,0))","v":0},null,null,0,0,0,8.3561643835616442E-2,1,1,1,null,1,1,1,0.91643835616438352,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":211},{"$f":"VLOOKUP($A179,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A179,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C179>AC$2,$C179<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C179>AD$2,$C179<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C179>AE$2,$C179<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C179>AF$2,$C179<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C179>AG$2,$C179<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C179>AH$2,$C179<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C179>AI$2,$C179<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":212},{"$f":"VLOOKUP($A180,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A180,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C180>AC$2,$C180<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C180>AD$2,$C180<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C180>AE$2,$C180<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C180>AF$2,$C180<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C180>AG$2,$C180<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C180>AH$2,$C180<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C180>AI$2,$C180<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":213},{"$f":"VLOOKUP($A181,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A181,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C181>AC$2,$C181<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C181>AD$2,$C181<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C181>AE$2,$C181<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C181>AF$2,$C181<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C181>AG$2,$C181<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C181>AH$2,$C181<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C181>AI$2,$C181<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":214},{"$f":"VLOOKUP($A182,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A182,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C182>AC$2,$C182<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C182>AD$2,$C182<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C182>AE$2,$C182<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C182>AF$2,$C182<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C182>AG$2,$C182<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C182>AH$2,$C182<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C182>AI$2,$C182<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":215},{"$f":"VLOOKUP($A183,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A183,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C183>AC$2,$C183<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C183>AD$2,$C183<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C183>AE$2,$C183<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C183>AF$2,$C183<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C183>AG$2,$C183<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C183>AH$2,$C183<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C183>AI$2,$C183<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":216},{"$f":"VLOOKUP($A184,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A184,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C184>AC$2,$C184<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C184>AD$2,$C184<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C184>AE$2,$C184<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C184>AF$2,$C184<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C184>AG$2,$C184<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C184>AH$2,$C184<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C184>AI$2,$C184<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":217},{"$f":"VLOOKUP($A185,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A185,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C185>AC$2,$C185<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C185>AD$2,$C185<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C185>AE$2,$C185<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C185>AF$2,$C185<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C185>AG$2,$C185<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C185>AH$2,$C185<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C185>AI$2,$C185<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":218},{"$f":"VLOOKUP($A186,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A186,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C186>AC$2,$C186<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C186>AD$2,$C186<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C186>AE$2,$C186<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C186>AF$2,$C186<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C186>AG$2,$C186<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C186>AH$2,$C186<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C186>AI$2,$C186<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":219},{"$f":"VLOOKUP($A187,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A187,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44071.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C187>AC$2,$C187<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C187>AD$2,$C187<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C187>AE$2,$C187<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C187>AF$2,$C187<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C187>AG$2,$C187<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C187>AH$2,$C187<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C187>AI$2,$C187<=AJ$2),1,0))","v":0},null,null,0,0,0,0.59041095890410955,1,1,1,null,1,1,1,0.40958904109589045,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":220},{"$f":"VLOOKUP($A188,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A188,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C188>AC$2,$C188<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C188>AD$2,$C188<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C188>AE$2,$C188<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C188>AF$2,$C188<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C188>AG$2,$C188<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C188>AH$2,$C188<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C188>AI$2,$C188<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":221},{"$f":"VLOOKUP($A189,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A189,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C189>AC$2,$C189<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C189>AD$2,$C189<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C189>AE$2,$C189<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C189>AF$2,$C189<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C189>AG$2,$C189<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C189>AH$2,$C189<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C189>AI$2,$C189<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,1,0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":222},{"$f":"VLOOKUP($A190,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A190,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C190>AC$2,$C190<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C190>AD$2,$C190<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C190>AE$2,$C190<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C190>AF$2,$C190<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C190>AG$2,$C190<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C190>AH$2,$C190<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C190>AI$2,$C190<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,1,0.4123287671232877,0,0,{"$f":"1-Q190","v":0},0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":223},{"$f":"VLOOKUP($A191,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A191,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C191>AC$2,$C191<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C191>AD$2,$C191<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C191>AE$2,$C191<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C191>AF$2,$C191<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C191>AG$2,$C191<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C191>AH$2,$C191<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C191>AI$2,$C191<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,1,0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":224},{"$f":"VLOOKUP($A192,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A192,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44437.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C192>AC$2,$C192<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C192>AD$2,$C192<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C192>AE$2,$C192<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C192>AF$2,$C192<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C192>AG$2,$C192<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C192>AH$2,$C192<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C192>AI$2,$C192<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.5876712328767123,1,1,null,1,1,1,1,0.4123287671232877,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":225},{"$f":"VLOOKUP($A193,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A193,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C193>AC$2,$C193<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C193>AD$2,$C193<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C193>AE$2,$C193<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C193>AF$2,$C193<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C193>AG$2,$C193<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C193>AH$2,$C193<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C193>AI$2,$C193<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":226},{"$f":"VLOOKUP($A194,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A194,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C194>AC$2,$C194<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C194>AD$2,$C194<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C194>AE$2,$C194<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C194>AF$2,$C194<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C194>AG$2,$C194<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C194>AH$2,$C194<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C194>AI$2,$C194<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D194*($C194-$AD$2)/365>=1,0,IF(D194*($AD$2-$C194+1)/365<0,0,D194*($AD$2-$C194+1)/365))","v":0},{"$f":"IF(M194>0,1,IF(E194*($C194-$AE$2)/365>=1,0,E194*($AE$2-$C194+1)/365))","v":0.5876712328767123},{"$f":"IF(N194>0,1,IF(F194*($AF$2-$C194)/365>=1,0,F194*($AF$2-$C194+1)/365))","v":1},{"$f":"IF(O194>0,1,IF(G194*($AG$2-$C194)/365>=1,0,G194*($AG$2-$C194+1)/365))","v":1},{"$f":"IF(P194>0,1,IF(H194*($AH$2-$C194)/365>=1,0,H194*($AH$2-$C194+1)/365))","v":1},{"$f":"IF(Q194>0,1,IF(I194*($AI$2-$C194)/365>=1,0,I194*($AI$2-$C194+1)/365))","v":1},{"$f":"IF(R194>0,1,IF(J194*($AJ$2-$C194)/365>=1,0,J194*($AJ$2-$C194+1)/365))","v":1},null,1,0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":227},{"$f":"VLOOKUP($A195,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A195,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43433.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C195>AC$2,$C195<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C195>AD$2,$C195<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C195>AE$2,$C195<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C195>AF$2,$C195<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C195>AG$2,$C195<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C195>AH$2,$C195<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C195>AI$2,$C195<=AJ$2),1,0))","v":0},null,null,0,0.33561643835616439,1,1,1,1,1,null,{"$f":"1-M195","v":1},0.66438356164383561,0,0,{"$f":"1-Q195","v":0},0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":228},{"$f":"VLOOKUP($A196,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A196,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C196>AC$2,$C196<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C196>AD$2,$C196<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C196>AE$2,$C196<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C196>AF$2,$C196<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C196>AG$2,$C196<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C196>AH$2,$C196<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C196>AI$2,$C196<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":229},{"$f":"VLOOKUP($A197,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A197,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C197>AC$2,$C197<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C197>AD$2,$C197<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C197>AE$2,$C197<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C197>AF$2,$C197<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C197>AG$2,$C197<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C197>AH$2,$C197<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C197>AI$2,$C197<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,1,0.83150684931506846,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":230},{"$f":"VLOOKUP($A198,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A198,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44225.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C198>AC$2,$C198<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C198>AD$2,$C198<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C198>AE$2,$C198<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C198>AF$2,$C198<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C198>AG$2,$C198<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C198>AH$2,$C198<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C198>AI$2,$C198<=AJ$2),1,0))","v":0},null,null,0,0,0,0.16849315068493151,1,1,1,null,1,1,1,0.83150684931506846,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":231},{"$f":"VLOOKUP($A199,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A199,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C199>AC$2,$C199<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C199>AD$2,$C199<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C199>AE$2,$C199<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C199>AF$2,$C199<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C199>AG$2,$C199<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C199>AH$2,$C199<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C199>AI$2,$C199<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":232},{"$f":"VLOOKUP($A200,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A200,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C200>AC$2,$C200<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C200>AD$2,$C200<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C200>AE$2,$C200<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C200>AF$2,$C200<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C200>AG$2,$C200<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C200>AH$2,$C200<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C200>AI$2,$C200<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":233},{"$f":"VLOOKUP($A201,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A201,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C201>AC$2,$C201<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C201>AD$2,$C201<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C201>AE$2,$C201<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C201>AF$2,$C201<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C201>AG$2,$C201<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C201>AH$2,$C201<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C201>AI$2,$C201<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":234},{"$f":"VLOOKUP($A202,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A202,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43221.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C202>AC$2,$C202<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C202>AD$2,$C202<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C202>AE$2,$C202<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C202>AF$2,$C202<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C202>AG$2,$C202<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C202>AH$2,$C202<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C202>AI$2,$C202<=AJ$2),1,0))","v":0},null,null,0,0.91643835616438352,1,1,1,1,1,null,1,8.3561643835616484E-2,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":235},{"$f":"VLOOKUP($A203,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A203,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44256.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C203>AC$2,$C203<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C203>AD$2,$C203<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C203>AE$2,$C203<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C203>AF$2,$C203<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C203>AG$2,$C203<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C203>AH$2,$C203<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C203>AI$2,$C203<=AJ$2),1,0))","v":0},null,null,0,0,0,8.3561643835616442E-2,1,1,1,null,1,1,1,0.91643835616438352,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":236},{"$f":"VLOOKUP($A204,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A204,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C204>AC$2,$C204<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C204>AD$2,$C204<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C204>AE$2,$C204<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C204>AF$2,$C204<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C204>AG$2,$C204<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C204>AH$2,$C204<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C204>AI$2,$C204<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":237},{"$f":"VLOOKUP($A205,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A205,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C205>AC$2,$C205<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C205>AD$2,$C205<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C205>AE$2,$C205<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C205>AF$2,$C205<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C205>AG$2,$C205<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C205>AH$2,$C205<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C205>AI$2,$C205<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":238},{"$f":"VLOOKUP($A206,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A206,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C206>AC$2,$C206<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C206>AD$2,$C206<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C206>AE$2,$C206<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C206>AF$2,$C206<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C206>AG$2,$C206<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C206>AH$2,$C206<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C206>AI$2,$C206<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":239},{"$f":"VLOOKUP($A207,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A207,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C207>AC$2,$C207<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C207>AD$2,$C207<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C207>AE$2,$C207<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C207>AF$2,$C207<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C207>AG$2,$C207<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C207>AH$2,$C207<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C207>AI$2,$C207<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":240},{"$f":"VLOOKUP($A208,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A208,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44682.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C208>AC$2,$C208<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C208>AD$2,$C208<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C208>AE$2,$C208<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C208>AF$2,$C208<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C208>AG$2,$C208<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C208>AH$2,$C208<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C208>AI$2,$C208<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.91643835616438352,1,null,1,1,1,1,1,8.3561643835616484E-2,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":241},{"$f":"VLOOKUP($A209,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A209,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44347.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C209>AC$2,$C209<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C209>AD$2,$C209<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C209>AE$2,$C209<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C209>AF$2,$C209<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C209>AG$2,$C209<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C209>AH$2,$C209<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C209>AI$2,$C209<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.83424657534246571,1,1,null,1,1,1,1,0.16575342465753429,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":242},{"$f":"VLOOKUP($A210,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A210,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43251.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C210>AC$2,$C210<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C210>AD$2,$C210<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C210>AE$2,$C210<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C210>AF$2,$C210<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C210>AG$2,$C210<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C210>AH$2,$C210<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C210>AI$2,$C210<=AJ$2),1,0))","v":0},null,null,0,0.83424657534246571,1,1,1,1,1,null,1,0.16575342465753429,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":243},{"$f":"VLOOKUP($A211,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A211,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44468.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C211>AC$2,$C211<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C211>AD$2,$C211<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C211>AE$2,$C211<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C211>AF$2,$C211<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C211>AG$2,$C211<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C211>AH$2,$C211<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C211>AI$2,$C211<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.50273972602739725,1,1,null,1,1,1,1,0.49726027397260275,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":244},{"$f":"VLOOKUP($A212,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A212,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44012.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C212>AC$2,$C212<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C212>AD$2,$C212<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C212>AE$2,$C212<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C212>AF$2,$C212<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C212>AG$2,$C212<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C212>AH$2,$C212<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C212>AI$2,$C212<=AJ$2),1,0))","v":0},null,null,0,0,0,0.75205479452054791,1,1,1,null,1,1,1,0.24794520547945209,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":245},{"$f":"VLOOKUP($A213,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A213,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44256.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C213>AC$2,$C213<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C213>AD$2,$C213<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C213>AE$2,$C213<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C213>AF$2,$C213<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C213>AG$2,$C213<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C213>AH$2,$C213<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C213>AI$2,$C213<=AJ$2),1,0))","v":0},null,null,0,0,0,8.3561643835616442E-2,1,1,1,null,1,1,1,0.91643835616438352,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":246},{"$f":"VLOOKUP($A214,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A214,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44071.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C214>AC$2,$C214<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C214>AD$2,$C214<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C214>AE$2,$C214<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C214>AF$2,$C214<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C214>AG$2,$C214<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C214>AH$2,$C214<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C214>AI$2,$C214<=AJ$2),1,0))","v":0},null,null,0,0,0,0.59041095890410955,1,1,1,null,1,1,1,0.40958904109589045,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":247},{"$f":"VLOOKUP($A215,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A215,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44529.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C215>AC$2,$C215<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C215>AD$2,$C215<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C215>AE$2,$C215<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C215>AF$2,$C215<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C215>AG$2,$C215<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C215>AH$2,$C215<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C215>AI$2,$C215<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.33561643835616439,1,1,null,1,1,1,1,0.66438356164383561,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":248},{"$f":"VLOOKUP($A216,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A216,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C216>AC$2,$C216<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C216>AD$2,$C216<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C216>AE$2,$C216<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C216>AF$2,$C216<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C216>AG$2,$C216<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C216>AH$2,$C216<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C216>AI$2,$C216<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":249},{"$f":"VLOOKUP($A217,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A217,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C217>AC$2,$C217<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C217>AD$2,$C217<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C217>AE$2,$C217<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C217>AF$2,$C217<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C217>AG$2,$C217<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C217>AH$2,$C217<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C217>AI$2,$C217<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,1,0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":250},{"$f":"VLOOKUP($A218,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A218,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43797.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C218>AC$2,$C218<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C218>AD$2,$C218<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C218>AE$2,$C218<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C218>AF$2,$C218<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C218>AG$2,$C218<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C218>AH$2,$C218<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C218>AI$2,$C218<=AJ$2),1,0))","v":0},null,null,0,0,0.34109589041095889,1,1,1,1,null,1,1,0.65890410958904111,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":251},{"$f":"VLOOKUP($A219,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A219,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C219>AC$2,$C219<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C219>AD$2,$C219<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C219>AE$2,$C219<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C219>AF$2,$C219<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C219>AG$2,$C219<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C219>AH$2,$C219<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C219>AI$2,$C219<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":252},{"$f":"VLOOKUP($A220,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A220,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44043.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C220>AC$2,$C220<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C220>AD$2,$C220<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C220>AE$2,$C220<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C220>AF$2,$C220<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C220>AG$2,$C220<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C220>AH$2,$C220<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C220>AI$2,$C220<=AJ$2),1,0))","v":0},null,null,0,0,0,0.66712328767123286,1,1,1,null,1,1,1,0.33287671232876714,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":253},{"$f":"VLOOKUP($A221,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A221,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C221>AC$2,$C221<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C221>AD$2,$C221<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C221>AE$2,$C221<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C221>AF$2,$C221<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C221>AG$2,$C221<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C221>AH$2,$C221<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C221>AI$2,$C221<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":254},{"$f":"VLOOKUP($A222,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A222,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43313.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C222>AC$2,$C222<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C222>AD$2,$C222<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C222>AE$2,$C222<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C222>AF$2,$C222<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C222>AG$2,$C222<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C222>AH$2,$C222<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C222>AI$2,$C222<=AJ$2),1,0))","v":0},null,null,0,0.66438356164383561,1,1,1,1,1,null,1,0.33561643835616439,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":255},{"$f":"VLOOKUP($A223,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A223,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44498.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C223>AC$2,$C223<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C223>AD$2,$C223<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C223>AE$2,$C223<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C223>AF$2,$C223<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C223>AG$2,$C223<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C223>AH$2,$C223<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C223>AI$2,$C223<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.42054794520547945,1,1,null,1,1,1,1,0.57945205479452055,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":264},{"$f":"VLOOKUP($A224,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A224,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C224>AC$2,$C224<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C224>AD$2,$C224<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C224>AE$2,$C224<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C224>AF$2,$C224<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C224>AG$2,$C224<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C224>AH$2,$C224<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C224>AI$2,$C224<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":265},{"$f":"VLOOKUP($A225,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A225,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C225>AC$2,$C225<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C225>AD$2,$C225<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C225>AE$2,$C225<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C225>AF$2,$C225<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C225>AG$2,$C225<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C225>AH$2,$C225<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C225>AI$2,$C225<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,1,0.83150684931506846,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":266},{"$f":"VLOOKUP($A226,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A226,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44802.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C226>AC$2,$C226<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C226>AD$2,$C226<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C226>AE$2,$C226<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C226>AF$2,$C226<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C226>AG$2,$C226<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C226>AH$2,$C226<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C226>AI$2,$C226<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.5876712328767123,1,null,1,1,1,1,1,0.4123287671232877,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":267},{"$f":"VLOOKUP($A227,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A227,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44347.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C227>AC$2,$C227<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C227>AD$2,$C227<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C227>AE$2,$C227<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C227>AF$2,$C227<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C227>AG$2,$C227<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C227>AH$2,$C227<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C227>AI$2,$C227<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.83424657534246571,1,1,null,1,1,1,1,0.16575342465753429,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":268},{"$f":"VLOOKUP($A228,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A228,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44072.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C228>AC$2,$C228<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C228>AD$2,$C228<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C228>AE$2,$C228<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C228>AF$2,$C228<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C228>AG$2,$C228<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C228>AH$2,$C228<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C228>AI$2,$C228<=AJ$2),1,0))","v":0},null,null,0,0,0,0.5876712328767123,1,1,1,null,1,1,1,0.4123287671232877,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":269},{"$f":"VLOOKUP($A229,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A229,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43433.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C229>AC$2,$C229<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C229>AD$2,$C229<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C229>AE$2,$C229<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C229>AF$2,$C229<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C229>AG$2,$C229<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C229>AH$2,$C229<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C229>AI$2,$C229<=AJ$2),1,0))","v":0},null,null,0,0.33561643835616439,1,1,1,1,1,null,1,0.66438356164383561,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":270},{"$f":"VLOOKUP($A230,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A230,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43251.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C230>AC$2,$C230<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C230>AD$2,$C230<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C230>AE$2,$C230<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C230>AF$2,$C230<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C230>AG$2,$C230<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C230>AH$2,$C230<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C230>AI$2,$C230<=AJ$2),1,0))","v":0},null,null,0,0.83424657534246571,1,1,1,1,1,null,1,0.16575342465753429,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":271},{"$f":"VLOOKUP($A231,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A231,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44651.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C231>AC$2,$C231<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C231>AD$2,$C231<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C231>AE$2,$C231<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C231>AF$2,$C231<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C231>AG$2,$C231<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C231>AH$2,$C231<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C231>AI$2,$C231<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,1.0013698630136987,1,null,1,1,1,1,1,-1.36986301369868E-3,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":272},{"$f":"VLOOKUP($A232,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A232,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44590.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C232>AC$2,$C232<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C232>AD$2,$C232<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C232>AE$2,$C232<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C232>AF$2,$C232<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C232>AG$2,$C232<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C232>AH$2,$C232<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C232>AI$2,$C232<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.16849315068493151,1,1,null,1,1,1,1,0.83150684931506846,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":273},{"$f":"VLOOKUP($A233,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A233,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C233>AC$2,$C233<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C233>AD$2,$C233<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C233>AE$2,$C233<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C233>AF$2,$C233<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C233>AG$2,$C233<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C233>AH$2,$C233<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C233>AI$2,$C233<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":274},{"$f":"VLOOKUP($A234,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A234,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44043.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C234>AC$2,$C234<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C234>AD$2,$C234<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C234>AE$2,$C234<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C234>AF$2,$C234<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C234>AG$2,$C234<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C234>AH$2,$C234<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C234>AI$2,$C234<=AJ$2),1,0))","v":0},null,null,0,0,0,0.66712328767123286,1,1,1,null,1,1,1,0.33287671232876714,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":275},{"$f":"VLOOKUP($A235,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A235,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44071.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C235>AC$2,$C235<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C235>AD$2,$C235<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C235>AE$2,$C235<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C235>AF$2,$C235<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C235>AG$2,$C235<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C235>AH$2,$C235<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C235>AI$2,$C235<=AJ$2),1,0))","v":0},null,null,0,0,0,0.59041095890410955,1,1,1,null,1,1,1,0.40958904109589045,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":276},{"$f":"VLOOKUP($A236,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A236,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C236>AC$2,$C236<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C236>AD$2,$C236<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C236>AE$2,$C236<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C236>AF$2,$C236<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C236>AG$2,$C236<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C236>AH$2,$C236<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C236>AI$2,$C236<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":277},{"$f":"VLOOKUP($A237,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A237,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44317.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C237>AC$2,$C237<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C237>AD$2,$C237<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C237>AE$2,$C237<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C237>AF$2,$C237<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C237>AG$2,$C237<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C237>AH$2,$C237<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C237>AI$2,$C237<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.91643835616438352,1,1,null,1,1,1,1,8.3561643835616484E-2,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":278},{"$f":"VLOOKUP($A238,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A238,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43981.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C238>AC$2,$C238<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C238>AD$2,$C238<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C238>AE$2,$C238<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C238>AF$2,$C238<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C238>AG$2,$C238<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C238>AH$2,$C238<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C238>AI$2,$C238<=AJ$2),1,0))","v":0},null,null,0,0,0,0.83698630136986296,1,1,1,null,1,1,1,0.16301369863013704,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":279},{"$f":"VLOOKUP($A239,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A239,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43981.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C239>AC$2,$C239<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C239>AD$2,$C239<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C239>AE$2,$C239<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C239>AF$2,$C239<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C239>AG$2,$C239<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C239>AH$2,$C239<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C239>AI$2,$C239<=AJ$2),1,0))","v":0},null,null,0,0,0,0.83698630136986296,1,1,1,null,1,1,1,0.16301369863013704,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":280},{"$f":"VLOOKUP($A240,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A240,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44529.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C240>AC$2,$C240<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C240>AD$2,$C240<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C240>AE$2,$C240<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C240>AF$2,$C240<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C240>AG$2,$C240<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C240>AH$2,$C240<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C240>AI$2,$C240<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.33561643835616439,1,1,null,1,1,1,1,0.66438356164383561,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":281},{"$f":"VLOOKUP($A241,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A241,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C241>AC$2,$C241<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C241>AD$2,$C241<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C241>AE$2,$C241<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C241>AF$2,$C241<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C241>AG$2,$C241<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C241>AH$2,$C241<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C241>AI$2,$C241<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":282},{"$f":"VLOOKUP($A242,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A242,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44437.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C242>AC$2,$C242<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C242>AD$2,$C242<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C242>AE$2,$C242<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C242>AF$2,$C242<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C242>AG$2,$C242<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C242>AH$2,$C242<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C242>AI$2,$C242<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.5876712328767123,1,1,null,1,1,1,1,0.4123287671232877,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":283},{"$f":"VLOOKUP($A243,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A243,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C243>AC$2,$C243<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C243>AD$2,$C243<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C243>AE$2,$C243<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C243>AF$2,$C243<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C243>AG$2,$C243<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C243>AH$2,$C243<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C243>AI$2,$C243<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":284},{"$f":"VLOOKUP($A244,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A244,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C244>AC$2,$C244<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C244>AD$2,$C244<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C244>AE$2,$C244<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C244>AF$2,$C244<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C244>AG$2,$C244<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C244>AH$2,$C244<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C244>AI$2,$C244<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":285},{"$f":"VLOOKUP($A245,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A245,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C245>AC$2,$C245<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C245>AD$2,$C245<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C245>AE$2,$C245<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C245>AF$2,$C245<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C245>AG$2,$C245<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C245>AH$2,$C245<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C245>AI$2,$C245<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":286},{"$f":"VLOOKUP($A246,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A246,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C246>AC$2,$C246<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C246>AD$2,$C246<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C246>AE$2,$C246<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C246>AF$2,$C246<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C246>AG$2,$C246<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C246>AH$2,$C246<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C246>AI$2,$C246<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":287},{"$f":"VLOOKUP($A247,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A247,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C247>AC$2,$C247<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C247>AD$2,$C247<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C247>AE$2,$C247<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C247>AF$2,$C247<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C247>AG$2,$C247<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C247>AH$2,$C247<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C247>AI$2,$C247<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":288},{"$f":"VLOOKUP($A248,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A248,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43981.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C248>AC$2,$C248<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C248>AD$2,$C248<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C248>AE$2,$C248<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C248>AF$2,$C248<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C248>AG$2,$C248<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C248>AH$2,$C248<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C248>AI$2,$C248<=AJ$2),1,0))","v":0},null,null,0,0,0,0.83698630136986296,1,1,1,null,1,1,1,0.16301369863013704,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":289},{"$f":"VLOOKUP($A249,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A249,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C249>AC$2,$C249<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C249>AD$2,$C249<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C249>AE$2,$C249<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C249>AF$2,$C249<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C249>AG$2,$C249<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C249>AH$2,$C249<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C249>AI$2,$C249<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":290},{"$f":"VLOOKUP($A250,DATA2!$A$2:$S$607,3,FALSE)","v":"Eastern Cape"},{"$f":"IF(VLOOKUP($A250,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C250>AC$2,$C250<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C250>AD$2,$C250<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C250>AE$2,$C250<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C250>AF$2,$C250<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C250>AG$2,$C250<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C250>AH$2,$C250<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C250>AI$2,$C250<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":291},{"$f":"VLOOKUP($A251,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A251,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C251>AC$2,$C251<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C251>AD$2,$C251<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C251>AE$2,$C251<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C251>AF$2,$C251<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C251>AG$2,$C251<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C251>AH$2,$C251<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C251>AI$2,$C251<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":292},{"$f":"VLOOKUP($A252,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A252,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C252>AC$2,$C252<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C252>AD$2,$C252<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C252>AE$2,$C252<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C252>AF$2,$C252<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C252>AG$2,$C252<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C252>AH$2,$C252<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C252>AI$2,$C252<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":293},{"$f":"VLOOKUP($A253,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A253,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C253>AC$2,$C253<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C253>AD$2,$C253<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C253>AE$2,$C253<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C253>AF$2,$C253<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C253>AG$2,$C253<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C253>AH$2,$C253<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C253>AI$2,$C253<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":302},{"$f":"VLOOKUP($A254,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A254,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C254>AC$2,$C254<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C254>AD$2,$C254<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C254>AE$2,$C254<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C254>AF$2,$C254<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C254>AG$2,$C254<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C254>AH$2,$C254<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C254>AI$2,$C254<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":303},{"$f":"VLOOKUP($A255,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A255,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C255>AC$2,$C255<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C255>AD$2,$C255<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C255>AE$2,$C255<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C255>AF$2,$C255<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C255>AG$2,$C255<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C255>AH$2,$C255<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C255>AI$2,$C255<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":335},{"$f":"VLOOKUP($A256,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A256,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C256>AC$2,$C256<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C256>AD$2,$C256<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C256>AE$2,$C256<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C256>AF$2,$C256<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C256>AG$2,$C256<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C256>AH$2,$C256<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C256>AI$2,$C256<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":336},{"$f":"VLOOKUP($A257,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A257,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C257>AC$2,$C257<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C257>AD$2,$C257<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C257>AE$2,$C257<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C257>AF$2,$C257<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C257>AG$2,$C257<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C257>AH$2,$C257<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C257>AI$2,$C257<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":342},{"$f":"VLOOKUP($A258,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A258,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C258>AC$2,$C258<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C258>AD$2,$C258<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C258>AE$2,$C258<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C258>AF$2,$C258<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C258>AG$2,$C258<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C258>AH$2,$C258<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C258>AI$2,$C258<=AJ$2),1,0))","v":1},null,null,{"$f":"IF(D258*($C258-$AD$2)/365>=1,0,IF(D258*($AD$2-$C258+1)/365<0,0,D258*($AD$2-$C258+1)/365))","v":0},{"$f":"IF(M258>0,1,IF(E258*($C258-$AE$2)/365>=1,0,E258*($AE$2-$C258+1)/365))","v":0.5},{"$f":"IF(N258>0,1,IF(F258*($AF$2-$C258)/365>=1,0,F258*($AF$2-$C258+1)/365))","v":1},{"$f":"IF(O258>0,1,IF(G258*($AG$2-$C258)/365>=1,0,G258*($AG$2-$C258+1)/365))","v":1},{"$f":"IF(P258>0,1,IF(H258*($AH$2-$C258)/365>=1,0,H258*($AH$2-$C258+1)/365))","v":1},{"$f":"IF(Q258>0,1,IF(I258*($AI$2-$C258)/365>=1,0,I258*($AI$2-$C258+1)/365))","v":1},{"$f":"IF(R258>0,1,IF(J258*($AJ$2-$C258)/365>=1,0,J258*($AJ$2-$C258+1)/365))","v":1},null,1,0.5,0,{"$f":"1-P258","v":0},0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":343},{"$f":"VLOOKUP($A259,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A259,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C259>AC$2,$C259<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C259>AD$2,$C259<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C259>AE$2,$C259<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C259>AF$2,$C259<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C259>AG$2,$C259<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C259>AH$2,$C259<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C259>AI$2,$C259<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,{"$f":"1-M259","v":1},{"$f":"1-N259","v":0.5},{"$f":"1-O259","v":0},0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":344},{"$f":"VLOOKUP($A260,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A260,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C260>AC$2,$C260<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C260>AD$2,$C260<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C260>AE$2,$C260<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C260>AF$2,$C260<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C260>AG$2,$C260<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C260>AH$2,$C260<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C260>AI$2,$C260<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":346},{"$f":"VLOOKUP($A261,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A261,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C261>AC$2,$C261<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C261>AD$2,$C261<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C261>AE$2,$C261<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C261>AF$2,$C261<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C261>AG$2,$C261<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C261>AH$2,$C261<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C261>AI$2,$C261<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":347},{"$f":"VLOOKUP($A262,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A262,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C262>AC$2,$C262<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C262>AD$2,$C262<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C262>AE$2,$C262<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C262>AF$2,$C262<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C262>AG$2,$C262<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C262>AH$2,$C262<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C262>AI$2,$C262<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":349},{"$f":"VLOOKUP($A263,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A263,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C263>AC$2,$C263<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C263>AD$2,$C263<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C263>AE$2,$C263<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C263>AF$2,$C263<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C263>AG$2,$C263<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C263>AH$2,$C263<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C263>AI$2,$C263<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":351},{"$f":"VLOOKUP($A264,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A264,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C264>AC$2,$C264<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C264>AD$2,$C264<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C264>AE$2,$C264<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C264>AF$2,$C264<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C264>AG$2,$C264<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C264>AH$2,$C264<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C264>AI$2,$C264<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":352},{"$f":"VLOOKUP($A265,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A265,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C265>AC$2,$C265<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C265>AD$2,$C265<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C265>AE$2,$C265<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C265>AF$2,$C265<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C265>AG$2,$C265<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C265>AH$2,$C265<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C265>AI$2,$C265<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":353},{"$f":"VLOOKUP($A266,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A266,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C266>AC$2,$C266<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C266>AD$2,$C266<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C266>AE$2,$C266<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C266>AF$2,$C266<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C266>AG$2,$C266<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C266>AH$2,$C266<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C266>AI$2,$C266<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":354},{"$f":"VLOOKUP($A267,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A267,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43767.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C267>AC$2,$C267<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C267>AD$2,$C267<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C267>AE$2,$C267<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C267>AF$2,$C267<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C267>AG$2,$C267<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C267>AH$2,$C267<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C267>AI$2,$C267<=AJ$2),1,0))","v":0},null,null,0,0,0.42328767123287669,1,1,1,1,null,1,1,0.57671232876712331,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":355},{"$f":"VLOOKUP($A268,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A268,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C268>AC$2,$C268<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C268>AD$2,$C268<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C268>AE$2,$C268<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C268>AF$2,$C268<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C268>AG$2,$C268<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C268>AH$2,$C268<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C268>AI$2,$C268<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":356},{"$f":"VLOOKUP($A269,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A269,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44365.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C269>AC$2,$C269<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C269>AD$2,$C269<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C269>AE$2,$C269<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C269>AF$2,$C269<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C269>AG$2,$C269<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C269>AH$2,$C269<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C269>AI$2,$C269<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.78493150684931512,1,1,null,1,1,1,1,0.21506849315068488,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":357},{"$f":"VLOOKUP($A270,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A270,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C270>AC$2,$C270<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C270>AD$2,$C270<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C270>AE$2,$C270<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C270>AF$2,$C270<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C270>AG$2,$C270<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C270>AH$2,$C270<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C270>AI$2,$C270<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":358},{"$f":"VLOOKUP($A271,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A271,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C271>AC$2,$C271<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C271>AD$2,$C271<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C271>AE$2,$C271<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C271>AF$2,$C271<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C271>AG$2,$C271<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C271>AH$2,$C271<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C271>AI$2,$C271<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":359},{"$f":"VLOOKUP($A272,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A272,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C272>AC$2,$C272<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C272>AD$2,$C272<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C272>AE$2,$C272<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C272>AF$2,$C272<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C272>AG$2,$C272<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C272>AH$2,$C272<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C272>AI$2,$C272<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":360},{"$f":"VLOOKUP($A273,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A273,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C273>AC$2,$C273<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C273>AD$2,$C273<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C273>AE$2,$C273<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C273>AF$2,$C273<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C273>AG$2,$C273<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C273>AH$2,$C273<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C273>AI$2,$C273<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":361},{"$f":"VLOOKUP($A274,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A274,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C274>AC$2,$C274<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C274>AD$2,$C274<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C274>AE$2,$C274<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C274>AF$2,$C274<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C274>AG$2,$C274<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C274>AH$2,$C274<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C274>AI$2,$C274<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":363},{"$f":"VLOOKUP($A275,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A275,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C275>AC$2,$C275<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C275>AD$2,$C275<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C275>AE$2,$C275<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C275>AF$2,$C275<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C275>AG$2,$C275<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C275>AH$2,$C275<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C275>AI$2,$C275<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":365},{"$f":"VLOOKUP($A276,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A276,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C276>AC$2,$C276<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C276>AD$2,$C276<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C276>AE$2,$C276<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C276>AF$2,$C276<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C276>AG$2,$C276<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C276>AH$2,$C276<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C276>AI$2,$C276<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":366},{"$f":"VLOOKUP($A277,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A277,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C277>AC$2,$C277<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C277>AD$2,$C277<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C277>AE$2,$C277<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C277>AF$2,$C277<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C277>AG$2,$C277<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C277>AH$2,$C277<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C277>AI$2,$C277<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":367},{"$f":"VLOOKUP($A278,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A278,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C278>AC$2,$C278<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C278>AD$2,$C278<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C278>AE$2,$C278<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C278>AF$2,$C278<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C278>AG$2,$C278<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C278>AH$2,$C278<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C278>AI$2,$C278<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":368},{"$f":"VLOOKUP($A279,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A279,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C279>AC$2,$C279<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C279>AD$2,$C279<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C279>AE$2,$C279<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C279>AF$2,$C279<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C279>AG$2,$C279<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C279>AH$2,$C279<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C279>AI$2,$C279<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":369},{"$f":"VLOOKUP($A280,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A280,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C280>AC$2,$C280<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C280>AD$2,$C280<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C280>AE$2,$C280<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C280>AF$2,$C280<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C280>AG$2,$C280<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C280>AH$2,$C280<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C280>AI$2,$C280<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":371},{"$f":"VLOOKUP($A281,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A281,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C281>AC$2,$C281<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C281>AD$2,$C281<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C281>AE$2,$C281<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C281>AF$2,$C281<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C281>AG$2,$C281<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C281>AH$2,$C281<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C281>AI$2,$C281<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":372},{"$f":"VLOOKUP($A282,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A282,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C282>AC$2,$C282<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C282>AD$2,$C282<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C282>AE$2,$C282<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C282>AF$2,$C282<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C282>AG$2,$C282<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C282>AH$2,$C282<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C282>AI$2,$C282<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":373},{"$f":"VLOOKUP($A283,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A283,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C283>AC$2,$C283<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C283>AD$2,$C283<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C283>AE$2,$C283<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C283>AF$2,$C283<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C283>AG$2,$C283<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C283>AH$2,$C283<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C283>AI$2,$C283<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":374},{"$f":"VLOOKUP($A284,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A284,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C284>AC$2,$C284<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C284>AD$2,$C284<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C284>AE$2,$C284<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C284>AF$2,$C284<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C284>AG$2,$C284<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C284>AH$2,$C284<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C284>AI$2,$C284<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":375},{"$f":"VLOOKUP($A285,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A285,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C285>AC$2,$C285<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C285>AD$2,$C285<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C285>AE$2,$C285<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C285>AF$2,$C285<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C285>AG$2,$C285<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C285>AH$2,$C285<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C285>AI$2,$C285<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":376},{"$f":"VLOOKUP($A286,DATA2!$A$2:$S$607,3,FALSE)","v":"Limpopo"},{"$f":"IF(VLOOKUP($A286,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C286>AC$2,$C286<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C286>AD$2,$C286<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C286>AE$2,$C286<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C286>AF$2,$C286<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C286>AG$2,$C286<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C286>AH$2,$C286<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C286>AI$2,$C286<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,1,0.83150684931506846,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":385},{"$f":"VLOOKUP($A287,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A287,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C287>AC$2,$C287<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C287>AD$2,$C287<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C287>AE$2,$C287<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C287>AF$2,$C287<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C287>AG$2,$C287<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C287>AH$2,$C287<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C287>AI$2,$C287<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":386},{"$f":"VLOOKUP($A288,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A288,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C288>AC$2,$C288<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C288>AD$2,$C288<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C288>AE$2,$C288<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C288>AF$2,$C288<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C288>AG$2,$C288<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C288>AH$2,$C288<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C288>AI$2,$C288<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":387},{"$f":"VLOOKUP($A289,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A289,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43463.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C289>AC$2,$C289<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C289>AD$2,$C289<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C289>AE$2,$C289<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C289>AF$2,$C289<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C289>AG$2,$C289<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C289>AH$2,$C289<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C289>AI$2,$C289<=AJ$2),1,0))","v":0},null,null,0,0.25342465753424659,1,1,1,1,1,null,1,0.74657534246575341,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":388},{"$f":"VLOOKUP($A290,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A290,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43767.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C290>AC$2,$C290<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C290>AD$2,$C290<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C290>AE$2,$C290<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C290>AF$2,$C290<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C290>AG$2,$C290<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C290>AH$2,$C290<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C290>AI$2,$C290<=AJ$2),1,0))","v":0},null,null,0,0,0.42328767123287669,1,1,1,1,null,1,1,0.57671232876712331,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":391},{"$f":"VLOOKUP($A291,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A291,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43221.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C291>AC$2,$C291<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C291>AD$2,$C291<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C291>AE$2,$C291<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C291>AF$2,$C291<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C291>AG$2,$C291<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C291>AH$2,$C291<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C291>AI$2,$C291<=AJ$2),1,0))","v":0},null,null,0,0.91643835616438352,1,1,1,1,1,null,{"$f":"1-M291","v":1},{"$f":"1-N291","v":8.3561643835616484E-2},{"$f":"1-O291","v":0},0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":392},{"$f":"VLOOKUP($A292,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A292,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43221.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C292>AC$2,$C292<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C292>AD$2,$C292<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C292>AE$2,$C292<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C292>AF$2,$C292<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C292>AG$2,$C292<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C292>AH$2,$C292<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C292>AI$2,$C292<=AJ$2),1,0))","v":0},null,null,0,0.91643835616438352,1,1,1,1,1,null,1,8.3561643835616484E-2,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":394},{"$f":"VLOOKUP($A293,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A293,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C293>AC$2,$C293<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C293>AD$2,$C293<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C293>AE$2,$C293<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C293>AF$2,$C293<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C293>AG$2,$C293<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C293>AH$2,$C293<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C293>AI$2,$C293<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":395},{"$f":"VLOOKUP($A294,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A294,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C294>AC$2,$C294<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C294>AD$2,$C294<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C294>AE$2,$C294<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C294>AF$2,$C294<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C294>AG$2,$C294<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C294>AH$2,$C294<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C294>AI$2,$C294<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":397},{"$f":"VLOOKUP($A295,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A295,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C295>AC$2,$C295<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C295>AD$2,$C295<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C295>AE$2,$C295<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C295>AF$2,$C295<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C295>AG$2,$C295<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C295>AH$2,$C295<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C295>AI$2,$C295<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":398},{"$f":"VLOOKUP($A296,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A296,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C296>AC$2,$C296<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C296>AD$2,$C296<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C296>AE$2,$C296<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C296>AF$2,$C296<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C296>AG$2,$C296<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C296>AH$2,$C296<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C296>AI$2,$C296<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":399},{"$f":"VLOOKUP($A297,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A297,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C297>AC$2,$C297<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C297>AD$2,$C297<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C297>AE$2,$C297<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C297>AF$2,$C297<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C297>AG$2,$C297<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C297>AH$2,$C297<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C297>AI$2,$C297<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":402},{"$f":"VLOOKUP($A298,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A298,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C298>AC$2,$C298<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C298>AD$2,$C298<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C298>AE$2,$C298<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C298>AF$2,$C298<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C298>AG$2,$C298<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C298>AH$2,$C298<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C298>AI$2,$C298<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":403},{"$f":"VLOOKUP($A299,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A299,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C299>AC$2,$C299<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C299>AD$2,$C299<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C299>AE$2,$C299<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C299>AF$2,$C299<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C299>AG$2,$C299<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C299>AH$2,$C299<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C299>AI$2,$C299<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":404},{"$f":"VLOOKUP($A300,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A300,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C300>AC$2,$C300<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C300>AD$2,$C300<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C300>AE$2,$C300<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C300>AF$2,$C300<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C300>AG$2,$C300<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C300>AH$2,$C300<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C300>AI$2,$C300<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":406},{"$f":"VLOOKUP($A301,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A301,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43951.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C301>AC$2,$C301<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C301>AD$2,$C301<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C301>AE$2,$C301<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C301>AF$2,$C301<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C301>AG$2,$C301<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C301>AH$2,$C301<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C301>AI$2,$C301<=AJ$2),1,0))","v":0},null,null,0,0,0,0.91917808219178088,1,1,1,null,1,1,1,8.0821917808219124E-2,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":408},{"$f":"VLOOKUP($A302,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A302,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C302>AC$2,$C302<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C302>AD$2,$C302<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C302>AE$2,$C302<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C302>AF$2,$C302<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C302>AG$2,$C302<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C302>AH$2,$C302<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C302>AI$2,$C302<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":409},{"$f":"VLOOKUP($A303,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A303,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C303>AC$2,$C303<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C303>AD$2,$C303<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C303>AE$2,$C303<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C303>AF$2,$C303<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C303>AG$2,$C303<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C303>AH$2,$C303<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C303>AI$2,$C303<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":410},{"$f":"VLOOKUP($A304,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A304,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43798.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C304>AC$2,$C304<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C304>AD$2,$C304<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C304>AE$2,$C304<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C304>AF$2,$C304<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C304>AG$2,$C304<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C304>AH$2,$C304<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C304>AI$2,$C304<=AJ$2),1,0))","v":0},null,null,0,0,0.33835616438356164,1,1,1,1,null,1,1,0.66164383561643836,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":413},{"$f":"VLOOKUP($A305,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A305,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C305>AC$2,$C305<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C305>AD$2,$C305<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C305>AE$2,$C305<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C305>AF$2,$C305<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C305>AG$2,$C305<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C305>AH$2,$C305<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C305>AI$2,$C305<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":414},{"$f":"VLOOKUP($A306,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A306,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43647.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C306>AC$2,$C306<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C306>AD$2,$C306<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C306>AE$2,$C306<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C306>AF$2,$C306<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C306>AG$2,$C306<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C306>AH$2,$C306<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C306>AI$2,$C306<=AJ$2),1,0))","v":0},null,null,0,0,0.75205479452054791,1,1,1,1,null,1,1,0.24794520547945209,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":415},{"$f":"VLOOKUP($A307,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A307,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44712.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C307>AC$2,$C307<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C307>AD$2,$C307<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C307>AE$2,$C307<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C307>AF$2,$C307<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C307>AG$2,$C307<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C307>AH$2,$C307<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C307>AI$2,$C307<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.83424657534246571,1,null,1,1,1,1,1,0.16575342465753429,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":416},{"$f":"VLOOKUP($A308,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A308,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46477.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C308>AC$2,$C308<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C308>AD$2,$C308<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C308>AE$2,$C308<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C308>AF$2,$C308<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C308>AG$2,$C308<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C308>AH$2,$C308<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C308>AI$2,$C308<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":417},{"$f":"VLOOKUP($A309,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A309,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C309>AC$2,$C309<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C309>AD$2,$C309<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C309>AE$2,$C309<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C309>AF$2,$C309<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C309>AG$2,$C309<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C309>AH$2,$C309<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C309>AI$2,$C309<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":418},{"$f":"VLOOKUP($A310,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A310,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C310>AC$2,$C310<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C310>AD$2,$C310<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C310>AE$2,$C310<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C310>AF$2,$C310<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C310>AG$2,$C310<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C310>AH$2,$C310<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C310>AI$2,$C310<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":419},{"$f":"VLOOKUP($A311,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A311,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43647.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C311>AC$2,$C311<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C311>AD$2,$C311<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C311>AE$2,$C311<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C311>AF$2,$C311<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C311>AG$2,$C311<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C311>AH$2,$C311<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C311>AI$2,$C311<=AJ$2),1,0))","v":0},null,null,0,0,0.75205479452054791,1,1,1,1,null,1,1,0.24794520547945209,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":420},{"$f":"VLOOKUP($A312,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A312,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C312>AC$2,$C312<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C312>AD$2,$C312<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C312>AE$2,$C312<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C312>AF$2,$C312<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C312>AG$2,$C312<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C312>AH$2,$C312<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C312>AI$2,$C312<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":425},{"$f":"VLOOKUP($A313,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A313,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43371.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C313>AC$2,$C313<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C313>AD$2,$C313<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C313>AE$2,$C313<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C313>AF$2,$C313<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C313>AG$2,$C313<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C313>AH$2,$C313<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C313>AI$2,$C313<=AJ$2),1,0))","v":0},null,null,0,0.5054794520547945,1,1,1,1,1,null,1,0.4945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":426},{"$f":"VLOOKUP($A314,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A314,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44012.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C314>AC$2,$C314<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C314>AD$2,$C314<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C314>AE$2,$C314<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C314>AF$2,$C314<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C314>AG$2,$C314<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C314>AH$2,$C314<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C314>AI$2,$C314<=AJ$2),1,0))","v":0},null,null,0,0,0,0.75205479452054791,1,1,1,null,1,1,1,0.24794520547945209,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":427},{"$f":"VLOOKUP($A315,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A315,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C315>AC$2,$C315<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C315>AD$2,$C315<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C315>AE$2,$C315<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C315>AF$2,$C315<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C315>AG$2,$C315<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C315>AH$2,$C315<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C315>AI$2,$C315<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":428},{"$f":"VLOOKUP($A316,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A316,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C316>AC$2,$C316<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C316>AD$2,$C316<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C316>AE$2,$C316<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C316>AF$2,$C316<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C316>AG$2,$C316<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C316>AH$2,$C316<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C316>AI$2,$C316<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":429},{"$f":"VLOOKUP($A317,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A317,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C317>AC$2,$C317<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C317>AD$2,$C317<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C317>AE$2,$C317<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C317>AF$2,$C317<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C317>AG$2,$C317<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C317>AH$2,$C317<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C317>AI$2,$C317<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":430},{"$f":"VLOOKUP($A318,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A318,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43160.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C318>AC$2,$C318<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C318>AD$2,$C318<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C318>AE$2,$C318<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C318>AF$2,$C318<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C318>AG$2,$C318<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C318>AH$2,$C318<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C318>AI$2,$C318<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":431},{"$f":"VLOOKUP($A319,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A319,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44378.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C319>AC$2,$C319<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C319>AD$2,$C319<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C319>AE$2,$C319<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C319>AF$2,$C319<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C319>AG$2,$C319<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C319>AH$2,$C319<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C319>AI$2,$C319<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.74931506849315066,1,1,null,1,1,1,1,0.25068493150684934,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":433},{"$f":"VLOOKUP($A320,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A320,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43678.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C320>AC$2,$C320<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C320>AD$2,$C320<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C320>AE$2,$C320<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C320>AF$2,$C320<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C320>AG$2,$C320<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C320>AH$2,$C320<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C320>AI$2,$C320<=AJ$2),1,0))","v":0},null,null,0,0,0.66712328767123286,1,1,1,1,null,1,1,0.33287671232876714,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":434},{"$f":"VLOOKUP($A321,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A321,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C321>AC$2,$C321<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C321>AD$2,$C321<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C321>AE$2,$C321<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C321>AF$2,$C321<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C321>AG$2,$C321<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C321>AH$2,$C321<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C321>AI$2,$C321<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":435},{"$f":"VLOOKUP($A322,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A322,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43433.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C322>AC$2,$C322<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C322>AD$2,$C322<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C322>AE$2,$C322<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C322>AF$2,$C322<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C322>AG$2,$C322<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C322>AH$2,$C322<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C322>AI$2,$C322<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D322*($C322-$AD$2)/365>=1,0,IF(D322*($AD$2-$C322+1)/365<0,0,D322*($AD$2-$C322+1)/365))","v":0},{"$f":"IF(M322>0,1,IF(E322*($C322-$AE$2)/365>=1,0,E322*($AE$2-$C322+1)/365))","v":0.33561643835616439},{"$f":"IF(N322>0,1,IF(F322*($AF$2-$C322)/365>=1,0,F322*($AF$2-$C322+1)/365))","v":1},{"$f":"IF(O322>0,1,IF(G322*($AG$2-$C322)/365>=1,0,G322*($AG$2-$C322+1)/365))","v":1},{"$f":"IF(P322>0,1,IF(H322*($AH$2-$C322)/365>=1,0,H322*($AH$2-$C322+1)/365))","v":1},{"$f":"IF(Q322>0,1,IF(I322*($AI$2-$C322)/365>=1,0,I322*($AI$2-$C322+1)/365))","v":1},{"$f":"IF(R322>0,1,IF(J322*($AJ$2-$C322)/365>=1,0,J322*($AJ$2-$C322+1)/365))","v":1},null,1,0.66438356164383561,0,{"$f":"1-P322","v":0},{"$f":"1-Q322","v":0},{"$f":"1-R322","v":0},{"$f":"1-S322","v":0}]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":436},{"$f":"VLOOKUP($A323,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A323,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C323>AC$2,$C323<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C323>AD$2,$C323<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C323>AE$2,$C323<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C323>AF$2,$C323<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C323>AG$2,$C323<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C323>AH$2,$C323<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C323>AI$2,$C323<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,{"$f":"1-M323","v":1},1,8.0821917808219124E-2,0,{"$f":"1-Q323","v":0},0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":437},{"$f":"VLOOKUP($A324,DATA2!$A$2:$S$607,3,FALSE)","v":"Mpumalanga"},{"$f":"IF(VLOOKUP($A324,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C324>AC$2,$C324<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C324>AD$2,$C324<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C324>AE$2,$C324<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C324>AF$2,$C324<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C324>AG$2,$C324<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C324>AH$2,$C324<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C324>AI$2,$C324<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":439},{"$f":"VLOOKUP($A325,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A325,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C325>AC$2,$C325<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C325>AD$2,$C325<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C325>AE$2,$C325<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C325>AF$2,$C325<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C325>AG$2,$C325<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C325>AH$2,$C325<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C325>AI$2,$C325<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":440},{"$f":"VLOOKUP($A326,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A326,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C326>AC$2,$C326<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C326>AD$2,$C326<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C326>AE$2,$C326<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C326>AF$2,$C326<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C326>AG$2,$C326<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C326>AH$2,$C326<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C326>AI$2,$C326<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":445},{"$f":"VLOOKUP($A327,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A327,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C327>AC$2,$C327<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C327>AD$2,$C327<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C327>AE$2,$C327<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C327>AF$2,$C327<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C327>AG$2,$C327<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C327>AH$2,$C327<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C327>AI$2,$C327<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":446},{"$f":"VLOOKUP($A328,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A328,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43525.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C328>AC$2,$C328<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C328>AD$2,$C328<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C328>AE$2,$C328<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C328>AF$2,$C328<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C328>AG$2,$C328<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C328>AH$2,$C328<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C328>AI$2,$C328<=AJ$2),1,0))","v":0},null,null,0,8.3561643835616442E-2,1,1,1,1,1,null,1,0.91643835616438352,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":448},{"$f":"VLOOKUP($A329,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A329,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C329>AC$2,$C329<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C329>AD$2,$C329<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C329>AE$2,$C329<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C329>AF$2,$C329<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C329>AG$2,$C329<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C329>AH$2,$C329<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C329>AI$2,$C329<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":449},{"$f":"VLOOKUP($A330,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A330,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44012.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C330>AC$2,$C330<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C330>AD$2,$C330<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C330>AE$2,$C330<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C330>AF$2,$C330<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C330>AG$2,$C330<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C330>AH$2,$C330<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C330>AI$2,$C330<=AJ$2),1,0))","v":0},null,null,0,0,0,0.75205479452054791,1,1,1,null,1,1,1,0.24794520547945209,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":450},{"$f":"VLOOKUP($A331,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A331,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43477.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C331>AC$2,$C331<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C331>AD$2,$C331<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C331>AE$2,$C331<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C331>AF$2,$C331<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C331>AG$2,$C331<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C331>AH$2,$C331<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C331>AI$2,$C331<=AJ$2),1,0))","v":0},null,null,0,0.21506849315068494,1,1,1,1,1,null,1,0.78493150684931501,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":452},{"$f":"VLOOKUP($A332,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A332,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C332>AC$2,$C332<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C332>AD$2,$C332<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C332>AE$2,$C332<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C332>AF$2,$C332<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C332>AG$2,$C332<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C332>AH$2,$C332<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C332>AI$2,$C332<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":453},{"$f":"VLOOKUP($A333,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A333,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C333>AC$2,$C333<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C333>AD$2,$C333<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C333>AE$2,$C333<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C333>AF$2,$C333<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C333>AG$2,$C333<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C333>AH$2,$C333<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C333>AI$2,$C333<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":454},{"$f":"VLOOKUP($A334,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A334,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44071.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C334>AC$2,$C334<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C334>AD$2,$C334<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C334>AE$2,$C334<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C334>AF$2,$C334<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C334>AG$2,$C334<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C334>AH$2,$C334<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C334>AI$2,$C334<=AJ$2),1,0))","v":0},null,null,0,0,0,0.59041095890410955,1,1,1,null,1,1,1,0.40958904109589045,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":455},{"$f":"VLOOKUP($A335,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A335,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43525.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C335>AC$2,$C335<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C335>AD$2,$C335<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C335>AE$2,$C335<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C335>AF$2,$C335<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C335>AG$2,$C335<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C335>AH$2,$C335<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C335>AI$2,$C335<=AJ$2),1,0))","v":0},null,null,0,8.3561643835616442E-2,1,1,1,1,1,null,1,0.91643835616438352,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":456},{"$f":"VLOOKUP($A336,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A336,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43463.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C336>AC$2,$C336<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C336>AD$2,$C336<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C336>AE$2,$C336<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C336>AF$2,$C336<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C336>AG$2,$C336<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C336>AH$2,$C336<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C336>AI$2,$C336<=AJ$2),1,0))","v":0},null,null,0,0.25342465753424659,1,1,1,1,1,null,1,0.74657534246575341,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":457},{"$f":"VLOOKUP($A337,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A337,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C337>AC$2,$C337<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C337>AD$2,$C337<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C337>AE$2,$C337<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C337>AF$2,$C337<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C337>AG$2,$C337<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C337>AH$2,$C337<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C337>AI$2,$C337<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":458},{"$f":"VLOOKUP($A338,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A338,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C338>AC$2,$C338<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C338>AD$2,$C338<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C338>AE$2,$C338<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C338>AF$2,$C338<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C338>AG$2,$C338<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C338>AH$2,$C338<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C338>AI$2,$C338<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":459},{"$f":"VLOOKUP($A339,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A339,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43647.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C339>AC$2,$C339<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C339>AD$2,$C339<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C339>AE$2,$C339<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C339>AF$2,$C339<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C339>AG$2,$C339<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C339>AH$2,$C339<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C339>AI$2,$C339<=AJ$2),1,0))","v":0},null,null,0,0,0.75205479452054791,1,1,1,1,null,1,1,0.24794520547945209,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":461},{"$f":"VLOOKUP($A340,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A340,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43859.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C340>AC$2,$C340<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C340>AD$2,$C340<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C340>AE$2,$C340<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C340>AF$2,$C340<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C340>AG$2,$C340<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C340>AH$2,$C340<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C340>AI$2,$C340<=AJ$2),1,0))","v":0},null,null,0,0,0.17123287671232876,1,1,1,1,null,1,1,0.82876712328767121,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":462},{"$f":"VLOOKUP($A341,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A341,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43720.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C341>AC$2,$C341<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C341>AD$2,$C341<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C341>AE$2,$C341<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C341>AF$2,$C341<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C341>AG$2,$C341<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C341>AH$2,$C341<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C341>AI$2,$C341<=AJ$2),1,0))","v":0},null,null,0,0,0.55205479452054795,1,1,1,1,null,1,1,0.44794520547945205,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":465},{"$f":"VLOOKUP($A342,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A342,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C342>AC$2,$C342<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C342>AD$2,$C342<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C342>AE$2,$C342<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C342>AF$2,$C342<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C342>AG$2,$C342<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C342>AH$2,$C342<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C342>AI$2,$C342<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":469},{"$f":"VLOOKUP($A343,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A343,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C343>AC$2,$C343<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C343>AD$2,$C343<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C343>AE$2,$C343<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C343>AF$2,$C343<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C343>AG$2,$C343<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C343>AH$2,$C343<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C343>AI$2,$C343<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":470},{"$f":"VLOOKUP($A344,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A344,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46082.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C344>AC$2,$C344<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C344>AD$2,$C344<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C344>AE$2,$C344<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C344>AF$2,$C344<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C344>AG$2,$C344<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C344>AH$2,$C344<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C344>AI$2,$C344<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":472},{"$f":"VLOOKUP($A345,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A345,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C345>AC$2,$C345<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C345>AD$2,$C345<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C345>AE$2,$C345<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C345>AF$2,$C345<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C345>AG$2,$C345<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C345>AH$2,$C345<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C345>AI$2,$C345<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":473},{"$f":"VLOOKUP($A346,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A346,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43890.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C346>AC$2,$C346<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C346>AD$2,$C346<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C346>AE$2,$C346<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C346>AF$2,$C346<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C346>AG$2,$C346<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C346>AH$2,$C346<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C346>AI$2,$C346<=AJ$2),1,0))","v":0},null,null,0,0,8.6301369863013705E-2,1,1,1,1,null,1,1,0.91369863013698627,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":474},{"$f":"VLOOKUP($A347,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A347,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43858.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C347>AC$2,$C347<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C347>AD$2,$C347<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C347>AE$2,$C347<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C347>AF$2,$C347<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C347>AG$2,$C347<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C347>AH$2,$C347<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C347>AI$2,$C347<=AJ$2),1,0))","v":0},null,null,0,0,0.17397260273972603,1,1,1,1,null,1,1,0.82602739726027397,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":476},{"$f":"VLOOKUP($A348,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A348,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C348>AC$2,$C348<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C348>AD$2,$C348<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C348>AE$2,$C348<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C348>AF$2,$C348<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C348>AG$2,$C348<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C348>AH$2,$C348<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C348>AI$2,$C348<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":477},{"$f":"VLOOKUP($A349,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A349,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43221.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C349>AC$2,$C349<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C349>AD$2,$C349<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C349>AE$2,$C349<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C349>AF$2,$C349<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C349>AG$2,$C349<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C349>AH$2,$C349<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C349>AI$2,$C349<=AJ$2),1,0))","v":0},null,null,0,0.91643835616438352,1,1,1,1,1,null,1,8.3561643835616484E-2,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":479},{"$f":"VLOOKUP($A350,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A350,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45716.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C350>AC$2,$C350<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C350>AD$2,$C350<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C350>AE$2,$C350<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C350>AF$2,$C350<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C350>AG$2,$C350<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C350>AH$2,$C350<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C350>AI$2,$C350<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":480},{"$f":"VLOOKUP($A351,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A351,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C351>AC$2,$C351<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C351>AD$2,$C351<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C351>AE$2,$C351<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C351>AF$2,$C351<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C351>AG$2,$C351<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C351>AH$2,$C351<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C351>AI$2,$C351<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":481},{"$f":"VLOOKUP($A352,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A352,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C352>AC$2,$C352<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C352>AD$2,$C352<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C352>AE$2,$C352<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C352>AF$2,$C352<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C352>AG$2,$C352<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C352>AH$2,$C352<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C352>AI$2,$C352<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":482},{"$f":"VLOOKUP($A353,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A353,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C353>AC$2,$C353<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C353>AD$2,$C353<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C353>AE$2,$C353<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C353>AF$2,$C353<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C353>AG$2,$C353<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C353>AH$2,$C353<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C353>AI$2,$C353<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":484},{"$f":"VLOOKUP($A354,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A354,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C354>AC$2,$C354<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C354>AD$2,$C354<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C354>AE$2,$C354<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C354>AF$2,$C354<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C354>AG$2,$C354<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C354>AH$2,$C354<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C354>AI$2,$C354<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":485},{"$f":"VLOOKUP($A355,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A355,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44924.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C355>AC$2,$C355<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C355>AD$2,$C355<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C355>AE$2,$C355<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C355>AF$2,$C355<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C355>AG$2,$C355<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C355>AH$2,$C355<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C355>AI$2,$C355<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.25342465753424659,1,null,1,1,1,1,1,0.74657534246575341,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":491},{"$f":"VLOOKUP($A356,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A356,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C356>AC$2,$C356<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C356>AD$2,$C356<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C356>AE$2,$C356<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C356>AF$2,$C356<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C356>AG$2,$C356<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C356>AH$2,$C356<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C356>AI$2,$C356<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":492},{"$f":"VLOOKUP($A357,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A357,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C357>AC$2,$C357<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C357>AD$2,$C357<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C357>AE$2,$C357<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C357>AF$2,$C357<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C357>AG$2,$C357<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C357>AH$2,$C357<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C357>AI$2,$C357<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":493},{"$f":"VLOOKUP($A358,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A358,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C358>AC$2,$C358<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C358>AD$2,$C358<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C358>AE$2,$C358<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C358>AF$2,$C358<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C358>AG$2,$C358<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C358>AH$2,$C358<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C358>AI$2,$C358<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":497},{"$f":"VLOOKUP($A359,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A359,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C359>AC$2,$C359<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C359>AD$2,$C359<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C359>AE$2,$C359<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C359>AF$2,$C359<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C359>AG$2,$C359<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C359>AH$2,$C359<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C359>AI$2,$C359<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":503},{"$f":"VLOOKUP($A360,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A360,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C360>AC$2,$C360<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C360>AD$2,$C360<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C360>AE$2,$C360<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C360>AF$2,$C360<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C360>AG$2,$C360<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C360>AH$2,$C360<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C360>AI$2,$C360<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":507},{"$f":"VLOOKUP($A361,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A361,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C361>AC$2,$C361<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C361>AD$2,$C361<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C361>AE$2,$C361<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C361>AF$2,$C361<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C361>AG$2,$C361<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C361>AH$2,$C361<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C361>AI$2,$C361<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":508},{"$f":"VLOOKUP($A362,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A362,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C362>AC$2,$C362<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C362>AD$2,$C362<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C362>AE$2,$C362<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C362>AF$2,$C362<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C362>AG$2,$C362<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C362>AH$2,$C362<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C362>AI$2,$C362<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":513},{"$f":"VLOOKUP($A363,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A363,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C363>AC$2,$C363<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C363>AD$2,$C363<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C363>AE$2,$C363<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C363>AF$2,$C363<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C363>AG$2,$C363<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C363>AH$2,$C363<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C363>AI$2,$C363<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":514},{"$f":"VLOOKUP($A364,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A364,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C364>AC$2,$C364<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C364>AD$2,$C364<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C364>AE$2,$C364<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C364>AF$2,$C364<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C364>AG$2,$C364<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C364>AH$2,$C364<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C364>AI$2,$C364<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":515},{"$f":"VLOOKUP($A365,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A365,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C365>AC$2,$C365<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C365>AD$2,$C365<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C365>AE$2,$C365<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C365>AF$2,$C365<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C365>AG$2,$C365<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C365>AH$2,$C365<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C365>AI$2,$C365<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,1,0.83150684931506846,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":517},{"$f":"VLOOKUP($A366,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A366,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C366>AC$2,$C366<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C366>AD$2,$C366<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C366>AE$2,$C366<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C366>AF$2,$C366<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C366>AG$2,$C366<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C366>AH$2,$C366<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C366>AI$2,$C366<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":518},{"$f":"VLOOKUP($A367,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A367,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C367>AC$2,$C367<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C367>AD$2,$C367<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C367>AE$2,$C367<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C367>AF$2,$C367<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C367>AG$2,$C367<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C367>AH$2,$C367<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C367>AI$2,$C367<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":519},{"$f":"VLOOKUP($A368,DATA2!$A$2:$S$607,3,FALSE)","v":"Northern Cape"},{"$f":"IF(VLOOKUP($A368,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44986.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C368>AC$2,$C368<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C368>AD$2,$C368<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C368>AE$2,$C368<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C368>AF$2,$C368<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C368>AG$2,$C368<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C368>AH$2,$C368<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C368>AI$2,$C368<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,8.3561643835616442E-2,1,null,1,1,1,1,1,0.91643835616438352,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":555},{"$f":"VLOOKUP($A369,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A369,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C369>AC$2,$C369<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C369>AD$2,$C369<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C369>AE$2,$C369<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C369>AF$2,$C369<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C369>AG$2,$C369<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C369>AH$2,$C369<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C369>AI$2,$C369<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":556},{"$f":"VLOOKUP($A370,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A370,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43767.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C370>AC$2,$C370<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C370>AD$2,$C370<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C370>AE$2,$C370<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C370>AF$2,$C370<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C370>AG$2,$C370<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C370>AH$2,$C370<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C370>AI$2,$C370<=AJ$2),1,0))","v":0},null,null,0,0,0.42328767123287669,1,1,1,1,null,1,1,0.57671232876712331,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":557},{"$f":"VLOOKUP($A371,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A371,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C371>AC$2,$C371<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C371>AD$2,$C371<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C371>AE$2,$C371<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C371>AF$2,$C371<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C371>AG$2,$C371<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C371>AH$2,$C371<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C371>AI$2,$C371<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":558},{"$f":"VLOOKUP($A372,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A372,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C372>AC$2,$C372<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C372>AD$2,$C372<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C372>AE$2,$C372<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C372>AF$2,$C372<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C372>AG$2,$C372<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C372>AH$2,$C372<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C372>AI$2,$C372<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":559},{"$f":"VLOOKUP($A373,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A373,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C373>AC$2,$C373<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C373>AD$2,$C373<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C373>AE$2,$C373<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C373>AF$2,$C373<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C373>AG$2,$C373<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C373>AH$2,$C373<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C373>AI$2,$C373<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":560},{"$f":"VLOOKUP($A374,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A374,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C374>AC$2,$C374<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C374>AD$2,$C374<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C374>AE$2,$C374<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C374>AF$2,$C374<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C374>AG$2,$C374<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C374>AH$2,$C374<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C374>AI$2,$C374<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":561},{"$f":"VLOOKUP($A375,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A375,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C375>AC$2,$C375<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C375>AD$2,$C375<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C375>AE$2,$C375<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C375>AF$2,$C375<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C375>AG$2,$C375<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C375>AH$2,$C375<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C375>AI$2,$C375<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":562},{"$f":"VLOOKUP($A376,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A376,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C376>AC$2,$C376<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C376>AD$2,$C376<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C376>AE$2,$C376<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C376>AF$2,$C376<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C376>AG$2,$C376<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C376>AH$2,$C376<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C376>AI$2,$C376<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":563},{"$f":"VLOOKUP($A377,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A377,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C377>AC$2,$C377<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C377>AD$2,$C377<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C377>AE$2,$C377<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C377>AF$2,$C377<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C377>AG$2,$C377<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C377>AH$2,$C377<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C377>AI$2,$C377<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":564},{"$f":"VLOOKUP($A378,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A378,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C378>AC$2,$C378<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C378>AD$2,$C378<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C378>AE$2,$C378<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C378>AF$2,$C378<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C378>AG$2,$C378<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C378>AH$2,$C378<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C378>AI$2,$C378<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":567},{"$f":"VLOOKUP($A379,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A379,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C379>AC$2,$C379<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C379>AD$2,$C379<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C379>AE$2,$C379<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C379>AF$2,$C379<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C379>AG$2,$C379<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C379>AH$2,$C379<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C379>AI$2,$C379<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":568},{"$f":"VLOOKUP($A380,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A380,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44621.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C380>AC$2,$C380<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C380>AD$2,$C380<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C380>AE$2,$C380<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C380>AF$2,$C380<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C380>AG$2,$C380<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C380>AH$2,$C380<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C380>AI$2,$C380<=AJ$2),1,0))","v":0},null,null,0,0,0,0,8.3561643835616442E-2,1,1,null,1,1,1,1,0.91643835616438352,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":569},{"$f":"VLOOKUP($A381,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A381,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44863.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C381>AC$2,$C381<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C381>AD$2,$C381<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C381>AE$2,$C381<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C381>AF$2,$C381<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C381>AG$2,$C381<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C381>AH$2,$C381<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C381>AI$2,$C381<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.42054794520547945,1,null,1,1,1,1,1,0.57945205479452055,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":570},{"$f":"VLOOKUP($A382,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A382,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44102.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C382>AC$2,$C382<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C382>AD$2,$C382<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C382>AE$2,$C382<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C382>AF$2,$C382<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C382>AG$2,$C382<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C382>AH$2,$C382<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C382>AI$2,$C382<=AJ$2),1,0))","v":0},null,null,0,0,0,0.5054794520547945,1,1,1,null,1,1,1,0.4945205479452055,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":571},{"$f":"VLOOKUP($A383,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A383,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C383>AC$2,$C383<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C383>AD$2,$C383<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C383>AE$2,$C383<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C383>AF$2,$C383<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C383>AG$2,$C383<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C383>AH$2,$C383<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C383>AI$2,$C383<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":572},{"$f":"VLOOKUP($A384,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A384,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C384>AC$2,$C384<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C384>AD$2,$C384<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C384>AE$2,$C384<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C384>AF$2,$C384<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C384>AG$2,$C384<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C384>AH$2,$C384<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C384>AI$2,$C384<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":573},{"$f":"VLOOKUP($A385,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A385,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C385>AC$2,$C385<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C385>AD$2,$C385<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C385>AE$2,$C385<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C385>AF$2,$C385<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C385>AG$2,$C385<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C385>AH$2,$C385<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C385>AI$2,$C385<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":574},{"$f":"VLOOKUP($A386,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A386,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C386>AC$2,$C386<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C386>AD$2,$C386<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C386>AE$2,$C386<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C386>AF$2,$C386<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C386>AG$2,$C386<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C386>AH$2,$C386<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C386>AI$2,$C386<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D386*($C386-$AD$2)/365>=1,0,IF(D386*($AD$2-$C386+1)/365<0,0,D386*($AD$2-$C386+1)/365))","v":0},{"$f":"IF(M386>0,1,IF(E386*($C386-$AE$2)/365>=1,0,E386*($AE$2-$C386+1)/365))","v":0},{"$f":"IF(N386>0,1,IF(F386*($AF$2-$C386)/365>=1,0,F386*($AF$2-$C386+1)/365))","v":0.5054794520547945},{"$f":"IF(O386>0,1,IF(G386*($AG$2-$C386)/365>=1,0,G386*($AG$2-$C386+1)/365))","v":1},{"$f":"IF(P386>0,1,IF(H386*($AH$2-$C386)/365>=1,0,H386*($AH$2-$C386+1)/365))","v":1},{"$f":"IF(Q386>0,1,IF(I386*($AI$2-$C386)/365>=1,0,I386*($AI$2-$C386+1)/365))","v":1},{"$f":"IF(R386>0,1,IF(J386*($AJ$2-$C386)/365>=1,0,J386*($AJ$2-$C386+1)/365))","v":1},null,1,1,0.4945205479452055,{"$f":"1-P386","v":0},0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":575},{"$f":"VLOOKUP($A387,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A387,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44468.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C387>AC$2,$C387<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C387>AD$2,$C387<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C387>AE$2,$C387<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C387>AF$2,$C387<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C387>AG$2,$C387<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C387>AH$2,$C387<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C387>AI$2,$C387<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.50273972602739725,1,1,null,{"$f":"1-M387","v":1},{"$f":"1-N387","v":1},{"$f":"1-O387","v":1},1,0.49726027397260275,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":576},{"$f":"VLOOKUP($A388,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A388,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C388>AC$2,$C388<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C388>AD$2,$C388<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C388>AE$2,$C388<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C388>AF$2,$C388<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C388>AG$2,$C388<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C388>AH$2,$C388<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C388>AI$2,$C388<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":577},{"$f":"VLOOKUP($A389,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A389,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43767.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C389>AC$2,$C389<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C389>AD$2,$C389<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C389>AE$2,$C389<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C389>AF$2,$C389<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C389>AG$2,$C389<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C389>AH$2,$C389<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C389>AI$2,$C389<=AJ$2),1,0))","v":0},null,null,0,0,0.42328767123287669,1,1,1,1,null,1,1,0.57671232876712331,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":578},{"$f":"VLOOKUP($A390,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A390,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C390>AC$2,$C390<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C390>AD$2,$C390<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C390>AE$2,$C390<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C390>AF$2,$C390<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C390>AG$2,$C390<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C390>AH$2,$C390<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C390>AI$2,$C390<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":579},{"$f":"VLOOKUP($A391,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A391,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C391>AC$2,$C391<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C391>AD$2,$C391<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C391>AE$2,$C391<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C391>AF$2,$C391<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C391>AG$2,$C391<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C391>AH$2,$C391<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C391>AI$2,$C391<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":580},{"$f":"VLOOKUP($A392,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A392,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C392>AC$2,$C392<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C392>AD$2,$C392<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C392>AE$2,$C392<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C392>AF$2,$C392<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C392>AG$2,$C392<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C392>AH$2,$C392<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C392>AI$2,$C392<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":581},{"$f":"VLOOKUP($A393,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A393,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43221.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C393>AC$2,$C393<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C393>AD$2,$C393<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C393>AE$2,$C393<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C393>AF$2,$C393<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C393>AG$2,$C393<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C393>AH$2,$C393<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C393>AI$2,$C393<=AJ$2),1,0))","v":0},null,null,0,0.91643835616438352,1,1,1,1,1,null,1,8.3561643835616484E-2,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":582},{"$f":"VLOOKUP($A394,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A394,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C394>AC$2,$C394<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C394>AD$2,$C394<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C394>AE$2,$C394<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C394>AF$2,$C394<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C394>AG$2,$C394<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C394>AH$2,$C394<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C394>AI$2,$C394<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":583},{"$f":"VLOOKUP($A395,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A395,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C395>AC$2,$C395<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C395>AD$2,$C395<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C395>AE$2,$C395<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C395>AF$2,$C395<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C395>AG$2,$C395<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C395>AH$2,$C395<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C395>AI$2,$C395<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":584},{"$f":"VLOOKUP($A396,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A396,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C396>AC$2,$C396<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C396>AD$2,$C396<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C396>AE$2,$C396<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C396>AF$2,$C396<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C396>AG$2,$C396<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C396>AH$2,$C396<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C396>AI$2,$C396<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":585},{"$f":"VLOOKUP($A397,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A397,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44347.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C397>AC$2,$C397<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C397>AD$2,$C397<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C397>AE$2,$C397<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C397>AF$2,$C397<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C397>AG$2,$C397<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C397>AH$2,$C397<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C397>AI$2,$C397<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.83424657534246571,1,1,null,1,1,1,1,0.16575342465753429,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":586},{"$f":"VLOOKUP($A398,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A398,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C398>AC$2,$C398<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C398>AD$2,$C398<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C398>AE$2,$C398<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C398>AF$2,$C398<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C398>AG$2,$C398<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C398>AH$2,$C398<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C398>AI$2,$C398<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":588},{"$f":"VLOOKUP($A399,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A399,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C399>AC$2,$C399<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C399>AD$2,$C399<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C399>AE$2,$C399<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C399>AF$2,$C399<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C399>AG$2,$C399<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C399>AH$2,$C399<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C399>AI$2,$C399<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":589},{"$f":"VLOOKUP($A400,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A400,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C400>AC$2,$C400<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C400>AD$2,$C400<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C400>AE$2,$C400<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C400>AF$2,$C400<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C400>AG$2,$C400<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C400>AH$2,$C400<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C400>AI$2,$C400<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":590},{"$f":"VLOOKUP($A401,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A401,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43767.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C401>AC$2,$C401<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C401>AD$2,$C401<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C401>AE$2,$C401<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C401>AF$2,$C401<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C401>AG$2,$C401<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C401>AH$2,$C401<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C401>AI$2,$C401<=AJ$2),1,0))","v":0},null,null,0,0,0.42328767123287669,1,1,1,1,null,1,1,0.57671232876712331,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":591},{"$f":"VLOOKUP($A402,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A402,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C402>AC$2,$C402<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C402>AD$2,$C402<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C402>AE$2,$C402<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C402>AF$2,$C402<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C402>AG$2,$C402<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C402>AH$2,$C402<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C402>AI$2,$C402<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":592},{"$f":"VLOOKUP($A403,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A403,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44468.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C403>AC$2,$C403<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C403>AD$2,$C403<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C403>AE$2,$C403<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C403>AF$2,$C403<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C403>AG$2,$C403<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C403>AH$2,$C403<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C403>AI$2,$C403<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.50273972602739725,1,1,null,1,1,1,1,0.49726027397260275,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":593},{"$f":"VLOOKUP($A404,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A404,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44468.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C404>AC$2,$C404<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C404>AD$2,$C404<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C404>AE$2,$C404<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C404>AF$2,$C404<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C404>AG$2,$C404<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C404>AH$2,$C404<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C404>AI$2,$C404<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.50273972602739725,1,1,null,1,1,1,1,0.49726027397260275,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":594},{"$f":"VLOOKUP($A405,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A405,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43433.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C405>AC$2,$C405<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C405>AD$2,$C405<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C405>AE$2,$C405<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C405>AF$2,$C405<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C405>AG$2,$C405<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C405>AH$2,$C405<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C405>AI$2,$C405<=AJ$2),1,0))","v":0},null,null,0,0.33561643835616439,1,1,1,1,1,null,1,0.66438356164383561,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":595},{"$f":"VLOOKUP($A406,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A406,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C406>AC$2,$C406<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C406>AD$2,$C406<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C406>AE$2,$C406<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C406>AF$2,$C406<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C406>AG$2,$C406<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C406>AH$2,$C406<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C406>AI$2,$C406<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":596},{"$f":"VLOOKUP($A407,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A407,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C407>AC$2,$C407<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C407>AD$2,$C407<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C407>AE$2,$C407<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C407>AF$2,$C407<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C407>AG$2,$C407<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C407>AH$2,$C407<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C407>AI$2,$C407<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":597},{"$f":"VLOOKUP($A408,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A408,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C408>AC$2,$C408<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C408>AD$2,$C408<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C408>AE$2,$C408<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C408>AF$2,$C408<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C408>AG$2,$C408<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C408>AH$2,$C408<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C408>AI$2,$C408<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":598},{"$f":"VLOOKUP($A409,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A409,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C409>AC$2,$C409<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C409>AD$2,$C409<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C409>AE$2,$C409<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C409>AF$2,$C409<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C409>AG$2,$C409<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C409>AH$2,$C409<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C409>AI$2,$C409<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":599},{"$f":"VLOOKUP($A410,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A410,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44774.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C410>AC$2,$C410<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C410>AD$2,$C410<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C410>AE$2,$C410<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C410>AF$2,$C410<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C410>AG$2,$C410<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C410>AH$2,$C410<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C410>AI$2,$C410<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.66438356164383561,1,null,1,1,1,1,1,0.33561643835616439,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":600},{"$f":"VLOOKUP($A411,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A411,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C411>AC$2,$C411<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C411>AD$2,$C411<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C411>AE$2,$C411<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C411>AF$2,$C411<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C411>AG$2,$C411<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C411>AH$2,$C411<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C411>AI$2,$C411<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":601},{"$f":"VLOOKUP($A412,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A412,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C412>AC$2,$C412<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C412>AD$2,$C412<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C412>AE$2,$C412<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C412>AF$2,$C412<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C412>AG$2,$C412<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C412>AH$2,$C412<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C412>AI$2,$C412<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":602},{"$f":"VLOOKUP($A413,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A413,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44133.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C413>AC$2,$C413<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C413>AD$2,$C413<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C413>AE$2,$C413<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C413>AF$2,$C413<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C413>AG$2,$C413<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C413>AH$2,$C413<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C413>AI$2,$C413<=AJ$2),1,0))","v":0},null,null,0,0,0,0.42054794520547945,1,1,1,null,1,1,1,0.57945205479452055,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":603},{"$f":"VLOOKUP($A414,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A414,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43494.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C414>AC$2,$C414<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C414>AD$2,$C414<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C414>AE$2,$C414<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C414>AF$2,$C414<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C414>AG$2,$C414<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C414>AH$2,$C414<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C414>AI$2,$C414<=AJ$2),1,0))","v":0},null,null,0,0.16849315068493151,1,1,1,1,1,null,1,0.83150684931506846,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":604},{"$f":"VLOOKUP($A415,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A415,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C415>AC$2,$C415<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C415>AD$2,$C415<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C415>AE$2,$C415<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C415>AF$2,$C415<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C415>AG$2,$C415<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C415>AH$2,$C415<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C415>AI$2,$C415<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":605},{"$f":"VLOOKUP($A416,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A416,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43433.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C416>AC$2,$C416<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C416>AD$2,$C416<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C416>AE$2,$C416<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C416>AF$2,$C416<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C416>AG$2,$C416<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C416>AH$2,$C416<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C416>AI$2,$C416<=AJ$2),1,0))","v":0},null,null,0,0.33561643835616439,1,1,1,1,1,null,1,0.66438356164383561,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":606},{"$f":"VLOOKUP($A417,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A417,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C417>AC$2,$C417<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C417>AD$2,$C417<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C417>AE$2,$C417<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C417>AF$2,$C417<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C417>AG$2,$C417<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C417>AH$2,$C417<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C417>AI$2,$C417<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":607},{"$f":"VLOOKUP($A418,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A418,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C418>AC$2,$C418<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C418>AD$2,$C418<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C418>AE$2,$C418<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C418>AF$2,$C418<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C418>AG$2,$C418<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C418>AH$2,$C418<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C418>AI$2,$C418<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":608},{"$f":"VLOOKUP($A419,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A419,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C419>AC$2,$C419<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C419>AD$2,$C419<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C419>AE$2,$C419<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C419>AF$2,$C419<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C419>AG$2,$C419<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C419>AH$2,$C419<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C419>AI$2,$C419<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,{"$f":"1-M419","v":1},{"$f":"1-N419","v":1},{"$f":"1-O419","v":1},0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":609},{"$f":"VLOOKUP($A420,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A420,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C420>AC$2,$C420<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C420>AD$2,$C420<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C420>AE$2,$C420<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C420>AF$2,$C420<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C420>AG$2,$C420<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C420>AH$2,$C420<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C420>AI$2,$C420<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":610},{"$f":"VLOOKUP($A421,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A421,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C421>AC$2,$C421<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C421>AD$2,$C421<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C421>AE$2,$C421<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C421>AF$2,$C421<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C421>AG$2,$C421<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C421>AH$2,$C421<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C421>AI$2,$C421<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":611},{"$f":"VLOOKUP($A422,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A422,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C422>AC$2,$C422<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C422>AD$2,$C422<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C422>AE$2,$C422<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C422>AF$2,$C422<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C422>AG$2,$C422<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C422>AH$2,$C422<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C422>AI$2,$C422<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":612},{"$f":"VLOOKUP($A423,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A423,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44437.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C423>AC$2,$C423<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C423>AD$2,$C423<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C423>AE$2,$C423<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C423>AF$2,$C423<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C423>AG$2,$C423<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C423>AH$2,$C423<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C423>AI$2,$C423<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.5876712328767123,1,1,null,1,1,1,1,0.4123287671232877,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":613},{"$f":"VLOOKUP($A424,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A424,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43678.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C424>AC$2,$C424<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C424>AD$2,$C424<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C424>AE$2,$C424<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C424>AF$2,$C424<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C424>AG$2,$C424<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C424>AH$2,$C424<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C424>AI$2,$C424<=AJ$2),1,0))","v":0},null,null,0,0,0.66712328767123286,1,1,1,1,null,1,1,0.33287671232876714,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":614},{"$f":"VLOOKUP($A425,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A425,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C425>AC$2,$C425<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C425>AD$2,$C425<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C425>AE$2,$C425<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C425>AF$2,$C425<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C425>AG$2,$C425<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C425>AH$2,$C425<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C425>AI$2,$C425<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":615},{"$f":"VLOOKUP($A426,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A426,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C426>AC$2,$C426<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C426>AD$2,$C426<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C426>AE$2,$C426<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C426>AF$2,$C426<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C426>AG$2,$C426<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C426>AH$2,$C426<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C426>AI$2,$C426<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":616},{"$f":"VLOOKUP($A427,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A427,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44774.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C427>AC$2,$C427<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C427>AD$2,$C427<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C427>AE$2,$C427<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C427>AF$2,$C427<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C427>AG$2,$C427<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C427>AH$2,$C427<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C427>AI$2,$C427<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.66438356164383561,1,null,1,1,1,1,1,0.33561643835616439,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":617},{"$f":"VLOOKUP($A428,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A428,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C428>AC$2,$C428<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C428>AD$2,$C428<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C428>AE$2,$C428<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C428>AF$2,$C428<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C428>AG$2,$C428<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C428>AH$2,$C428<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C428>AI$2,$C428<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":618},{"$f":"VLOOKUP($A429,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A429,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43859.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C429>AC$2,$C429<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C429>AD$2,$C429<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C429>AE$2,$C429<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C429>AF$2,$C429<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C429>AG$2,$C429<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C429>AH$2,$C429<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C429>AI$2,$C429<=AJ$2),1,0))","v":0},null,null,0,0,0.17123287671232876,1,1,1,1,null,1,1,0.82876712328767121,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":619},{"$f":"VLOOKUP($A430,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A430,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C430>AC$2,$C430<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C430>AD$2,$C430<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C430>AE$2,$C430<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C430>AF$2,$C430<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C430>AG$2,$C430<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C430>AH$2,$C430<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C430>AI$2,$C430<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":620},{"$f":"VLOOKUP($A431,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A431,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C431>AC$2,$C431<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C431>AD$2,$C431<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C431>AE$2,$C431<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C431>AF$2,$C431<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C431>AG$2,$C431<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C431>AH$2,$C431<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C431>AI$2,$C431<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":621},{"$f":"VLOOKUP($A432,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A432,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C432>AC$2,$C432<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C432>AD$2,$C432<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C432>AE$2,$C432<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C432>AF$2,$C432<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C432>AG$2,$C432<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C432>AH$2,$C432<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C432>AI$2,$C432<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":622},{"$f":"VLOOKUP($A433,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A433,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44863.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C433>AC$2,$C433<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C433>AD$2,$C433<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C433>AE$2,$C433<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C433>AF$2,$C433<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C433>AG$2,$C433<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C433>AH$2,$C433<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C433>AI$2,$C433<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.42054794520547945,1,null,1,1,1,1,1,0.57945205479452055,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":623},{"$f":"VLOOKUP($A434,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A434,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43522.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C434>AC$2,$C434<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C434>AD$2,$C434<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C434>AE$2,$C434<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C434>AF$2,$C434<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C434>AG$2,$C434<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C434>AH$2,$C434<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C434>AI$2,$C434<=AJ$2),1,0))","v":0},null,null,0,9.1780821917808217E-2,1,1,1,1,1,null,1,0.90821917808219177,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":624},{"$f":"VLOOKUP($A435,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A435,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C435>AC$2,$C435<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C435>AD$2,$C435<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C435>AE$2,$C435<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C435>AF$2,$C435<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C435>AG$2,$C435<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C435>AH$2,$C435<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C435>AI$2,$C435<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":625},{"$f":"VLOOKUP($A436,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A436,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C436>AC$2,$C436<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C436>AD$2,$C436<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C436>AE$2,$C436<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C436>AF$2,$C436<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C436>AG$2,$C436<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C436>AH$2,$C436<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C436>AI$2,$C436<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":626},{"$f":"VLOOKUP($A437,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A437,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C437>AC$2,$C437<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C437>AD$2,$C437<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C437>AE$2,$C437<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C437>AF$2,$C437<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C437>AG$2,$C437<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C437>AH$2,$C437<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C437>AI$2,$C437<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":627},{"$f":"VLOOKUP($A438,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A438,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C438>AC$2,$C438<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C438>AD$2,$C438<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C438>AE$2,$C438<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C438>AF$2,$C438<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C438>AG$2,$C438<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C438>AH$2,$C438<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C438>AI$2,$C438<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":628},{"$f":"VLOOKUP($A439,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A439,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C439>AC$2,$C439<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C439>AD$2,$C439<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C439>AE$2,$C439<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C439>AF$2,$C439<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C439>AG$2,$C439<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C439>AH$2,$C439<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C439>AI$2,$C439<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":630},{"$f":"VLOOKUP($A440,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A440,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43678.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C440>AC$2,$C440<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C440>AD$2,$C440<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C440>AE$2,$C440<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C440>AF$2,$C440<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C440>AG$2,$C440<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C440>AH$2,$C440<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C440>AI$2,$C440<=AJ$2),1,0))","v":0},null,null,0,0,0.66712328767123286,1,1,1,1,null,1,1,0.33287671232876714,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":632},{"$f":"VLOOKUP($A441,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A441,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C441>AC$2,$C441<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C441>AD$2,$C441<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C441>AE$2,$C441<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C441>AF$2,$C441<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C441>AG$2,$C441<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C441>AH$2,$C441<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C441>AI$2,$C441<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":633},{"$f":"VLOOKUP($A442,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A442,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C442>AC$2,$C442<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C442>AD$2,$C442<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C442>AE$2,$C442<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C442>AF$2,$C442<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C442>AG$2,$C442<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C442>AH$2,$C442<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C442>AI$2,$C442<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":634},{"$f":"VLOOKUP($A443,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A443,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C443>AC$2,$C443<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C443>AD$2,$C443<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C443>AE$2,$C443<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C443>AF$2,$C443<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C443>AG$2,$C443<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C443>AH$2,$C443<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C443>AI$2,$C443<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":635},{"$f":"VLOOKUP($A444,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A444,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44986.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C444>AC$2,$C444<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C444>AD$2,$C444<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C444>AE$2,$C444<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C444>AF$2,$C444<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C444>AG$2,$C444<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C444>AH$2,$C444<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C444>AI$2,$C444<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,8.3561643835616442E-2,1,null,1,1,1,1,1,0.91643835616438352,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":636},{"$f":"VLOOKUP($A445,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A445,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C445>AC$2,$C445<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C445>AD$2,$C445<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C445>AE$2,$C445<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C445>AF$2,$C445<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C445>AG$2,$C445<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C445>AH$2,$C445<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C445>AI$2,$C445<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":637},{"$f":"VLOOKUP($A446,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A446,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44437.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C446>AC$2,$C446<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C446>AD$2,$C446<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C446>AE$2,$C446<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C446>AF$2,$C446<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C446>AG$2,$C446<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C446>AH$2,$C446<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C446>AI$2,$C446<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.5876712328767123,1,1,null,1,1,1,1,0.4123287671232877,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":638},{"$f":"VLOOKUP($A447,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A447,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43767.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C447>AC$2,$C447<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C447>AD$2,$C447<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C447>AE$2,$C447<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C447>AF$2,$C447<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C447>AG$2,$C447<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C447>AH$2,$C447<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C447>AI$2,$C447<=AJ$2),1,0))","v":0},null,null,0,0,0.42328767123287669,1,1,1,1,null,1,1,0.57671232876712331,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":640},{"$f":"VLOOKUP($A448,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A448,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C448>AC$2,$C448<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C448>AD$2,$C448<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C448>AE$2,$C448<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C448>AF$2,$C448<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C448>AG$2,$C448<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C448>AH$2,$C448<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C448>AI$2,$C448<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":641},{"$f":"VLOOKUP($A449,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A449,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C449>AC$2,$C449<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C449>AD$2,$C449<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C449>AE$2,$C449<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C449>AF$2,$C449<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C449>AG$2,$C449<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C449>AH$2,$C449<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C449>AI$2,$C449<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":642},{"$f":"VLOOKUP($A450,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A450,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44682.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C450>AC$2,$C450<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C450>AD$2,$C450<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C450>AE$2,$C450<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C450>AF$2,$C450<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C450>AG$2,$C450<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C450>AH$2,$C450<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C450>AI$2,$C450<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D450*($C450-$AD$2)/365>=1,0,IF(D450*($AD$2-$C450+1)/365<0,0,D450*($AD$2-$C450+1)/365))","v":0},{"$f":"IF(M450>0,1,IF(E450*($C450-$AE$2)/365>=1,0,E450*($AE$2-$C450+1)/365))","v":0},{"$f":"IF(N450>0,1,IF(F450*($AF$2-$C450)/365>=1,0,F450*($AF$2-$C450+1)/365))","v":0},{"$f":"IF(O450>0,1,IF(G450*($AG$2-$C450)/365>=1,0,G450*($AG$2-$C450+1)/365))","v":0},{"$f":"IF(P450>0,1,IF(H450*($AH$2-$C450)/365>=1,0,H450*($AH$2-$C450+1)/365))","v":0},{"$f":"IF(Q450>0,1,IF(I450*($AI$2-$C450)/365>=1,0,I450*($AI$2-$C450+1)/365))","v":0.91643835616438352},{"$f":"IF(R450>0,1,IF(J450*($AJ$2-$C450)/365>=1,0,J450*($AJ$2-$C450+1)/365))","v":1},null,1,1,1,{"$f":"1-P450","v":1},{"$f":"1-Q450","v":1},{"$f":"1-R450","v":8.3561643835616484E-2},{"$f":"1-S450","v":0}]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":643},{"$f":"VLOOKUP($A451,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A451,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43767.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C451>AC$2,$C451<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C451>AD$2,$C451<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C451>AE$2,$C451<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C451>AF$2,$C451<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C451>AG$2,$C451<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C451>AH$2,$C451<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C451>AI$2,$C451<=AJ$2),1,0))","v":0},null,null,0,0,0.42328767123287669,1,1,1,1,null,{"$f":"1-M451","v":1},1,0.57671232876712331,0,{"$f":"1-Q451","v":0},0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":644},{"$f":"VLOOKUP($A452,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A452,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44621.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C452>AC$2,$C452<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C452>AD$2,$C452<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C452>AE$2,$C452<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C452>AF$2,$C452<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C452>AG$2,$C452<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C452>AH$2,$C452<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C452>AI$2,$C452<=AJ$2),1,0))","v":0},null,null,0,0,0,0,8.3561643835616442E-2,1,1,null,1,1,1,1,0.91643835616438352,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":645},{"$f":"VLOOKUP($A453,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A453,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C453>AC$2,$C453<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C453>AD$2,$C453<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C453>AE$2,$C453<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C453>AF$2,$C453<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C453>AG$2,$C453<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C453>AH$2,$C453<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C453>AI$2,$C453<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":646},{"$f":"VLOOKUP($A454,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A454,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C454>AC$2,$C454<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C454>AD$2,$C454<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C454>AE$2,$C454<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C454>AF$2,$C454<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C454>AG$2,$C454<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C454>AH$2,$C454<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C454>AI$2,$C454<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":647},{"$f":"VLOOKUP($A455,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A455,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C455>AC$2,$C455<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C455>AD$2,$C455<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C455>AE$2,$C455<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C455>AF$2,$C455<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C455>AG$2,$C455<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C455>AH$2,$C455<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C455>AI$2,$C455<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":648},{"$f":"VLOOKUP($A456,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A456,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C456>AC$2,$C456<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C456>AD$2,$C456<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C456>AE$2,$C456<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C456>AF$2,$C456<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C456>AG$2,$C456<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C456>AH$2,$C456<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C456>AI$2,$C456<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":649},{"$f":"VLOOKUP($A457,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A457,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44103.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C457>AC$2,$C457<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C457>AD$2,$C457<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C457>AE$2,$C457<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C457>AF$2,$C457<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C457>AG$2,$C457<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C457>AH$2,$C457<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C457>AI$2,$C457<=AJ$2),1,0))","v":0},null,null,0,0,0,0.50273972602739725,1,1,1,null,1,1,1,0.49726027397260275,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":650},{"$f":"VLOOKUP($A458,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A458,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C458>AC$2,$C458<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C458>AD$2,$C458<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C458>AE$2,$C458<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C458>AF$2,$C458<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C458>AG$2,$C458<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C458>AH$2,$C458<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C458>AI$2,$C458<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":652},{"$f":"VLOOKUP($A459,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A459,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C459>AC$2,$C459<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C459>AD$2,$C459<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C459>AE$2,$C459<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C459>AF$2,$C459<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C459>AG$2,$C459<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C459>AH$2,$C459<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C459>AI$2,$C459<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":653},{"$f":"VLOOKUP($A460,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A460,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C460>AC$2,$C460<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C460>AD$2,$C460<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C460>AE$2,$C460<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C460>AF$2,$C460<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C460>AG$2,$C460<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C460>AH$2,$C460<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C460>AI$2,$C460<=AJ$2),1,0))","v":0},null,null,0,0.42054794520547945,1,1,1,1,1,null,1,0.57945205479452055,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":654},{"$f":"VLOOKUP($A461,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A461,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43251.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C461>AC$2,$C461<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C461>AD$2,$C461<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C461>AE$2,$C461<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C461>AF$2,$C461<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C461>AG$2,$C461<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C461>AH$2,$C461<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C461>AI$2,$C461<=AJ$2),1,0))","v":0},null,null,0,0.83424657534246571,1,1,1,1,1,null,1,0.16575342465753429,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":655},{"$f":"VLOOKUP($A462,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A462,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43221.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C462>AC$2,$C462<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C462>AD$2,$C462<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C462>AE$2,$C462<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C462>AF$2,$C462<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C462>AG$2,$C462<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C462>AH$2,$C462<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C462>AI$2,$C462<=AJ$2),1,0))","v":0},null,null,0,0.91643835616438352,1,1,1,1,1,null,1,8.3561643835616484E-2,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":656},{"$f":"VLOOKUP($A463,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A463,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44437.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C463>AC$2,$C463<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C463>AD$2,$C463<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C463>AE$2,$C463<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C463>AF$2,$C463<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C463>AG$2,$C463<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C463>AH$2,$C463<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C463>AI$2,$C463<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.5876712328767123,1,1,null,1,1,1,1,0.4123287671232877,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":657},{"$f":"VLOOKUP($A464,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A464,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C464>AC$2,$C464<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C464>AD$2,$C464<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C464>AE$2,$C464<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C464>AF$2,$C464<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C464>AG$2,$C464<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C464>AH$2,$C464<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C464>AI$2,$C464<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":658},{"$f":"VLOOKUP($A465,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A465,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43313.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C465>AC$2,$C465<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C465>AD$2,$C465<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C465>AE$2,$C465<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C465>AF$2,$C465<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C465>AG$2,$C465<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C465>AH$2,$C465<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C465>AI$2,$C465<=AJ$2),1,0))","v":0},null,null,0,0.66438356164383561,1,1,1,1,1,null,1,0.33561643835616439,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":659},{"$f":"VLOOKUP($A466,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A466,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44133.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C466>AC$2,$C466<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C466>AD$2,$C466<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C466>AE$2,$C466<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C466>AF$2,$C466<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C466>AG$2,$C466<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C466>AH$2,$C466<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C466>AI$2,$C466<=AJ$2),1,0))","v":0},null,null,0,0,0,0.42054794520547945,1,1,1,null,1,1,1,0.57945205479452055,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":660},{"$f":"VLOOKUP($A467,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A467,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43433.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C467>AC$2,$C467<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C467>AD$2,$C467<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C467>AE$2,$C467<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C467>AF$2,$C467<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C467>AG$2,$C467<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C467>AH$2,$C467<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C467>AI$2,$C467<=AJ$2),1,0))","v":0},null,null,0,0.33561643835616439,1,1,1,1,1,null,1,0.66438356164383561,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":661},{"$f":"VLOOKUP($A468,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A468,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C468>AC$2,$C468<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C468>AD$2,$C468<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C468>AE$2,$C468<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C468>AF$2,$C468<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C468>AG$2,$C468<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C468>AH$2,$C468<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C468>AI$2,$C468<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":662},{"$f":"VLOOKUP($A469,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A469,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44833.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C469>AC$2,$C469<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C469>AD$2,$C469<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C469>AE$2,$C469<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C469>AF$2,$C469<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C469>AG$2,$C469<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C469>AH$2,$C469<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C469>AI$2,$C469<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.50273972602739725,1,null,1,1,1,1,1,0.49726027397260275,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":663},{"$f":"VLOOKUP($A470,DATA2!$A$2:$S$607,3,FALSE)","v":"Western Cape"},{"$f":"IF(VLOOKUP($A470,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43737.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C470>AC$2,$C470<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C470>AD$2,$C470<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C470>AE$2,$C470<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C470>AF$2,$C470<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C470>AG$2,$C470<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C470>AH$2,$C470<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C470>AI$2,$C470<=AJ$2),1,0))","v":0},null,null,0,0,0.5054794520547945,1,1,1,1,null,1,1,0.4945205479452055,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":733},{"$f":"VLOOKUP($A471,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A471,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C471>AC$2,$C471<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C471>AD$2,$C471<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C471>AE$2,$C471<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C471>AF$2,$C471<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C471>AG$2,$C471<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C471>AH$2,$C471<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C471>AI$2,$C471<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":737},{"$f":"VLOOKUP($A472,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A472,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C472>AC$2,$C472<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C472>AD$2,$C472<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C472>AE$2,$C472<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C472>AF$2,$C472<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C472>AG$2,$C472<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C472>AH$2,$C472<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C472>AI$2,$C472<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":741},{"$f":"VLOOKUP($A473,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A473,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C473>AC$2,$C473<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C473>AD$2,$C473<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C473>AE$2,$C473<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C473>AF$2,$C473<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C473>AG$2,$C473<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C473>AH$2,$C473<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C473>AI$2,$C473<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":742},{"$f":"VLOOKUP($A474,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A474,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C474>AC$2,$C474<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C474>AD$2,$C474<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C474>AE$2,$C474<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C474>AF$2,$C474<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C474>AG$2,$C474<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C474>AH$2,$C474<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C474>AI$2,$C474<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":743},{"$f":"VLOOKUP($A475,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A475,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C475>AC$2,$C475<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C475>AD$2,$C475<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C475>AE$2,$C475<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C475>AF$2,$C475<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C475>AG$2,$C475<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C475>AH$2,$C475<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C475>AI$2,$C475<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":744},{"$f":"VLOOKUP($A476,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A476,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C476>AC$2,$C476<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C476>AD$2,$C476<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C476>AE$2,$C476<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C476>AF$2,$C476<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C476>AG$2,$C476<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C476>AH$2,$C476<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C476>AI$2,$C476<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":745},{"$f":"VLOOKUP($A477,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A477,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C477>AC$2,$C477<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C477>AD$2,$C477<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C477>AE$2,$C477<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C477>AF$2,$C477<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C477>AG$2,$C477<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C477>AH$2,$C477<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C477>AI$2,$C477<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":746},{"$f":"VLOOKUP($A478,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A478,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C478>AC$2,$C478<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C478>AD$2,$C478<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C478>AE$2,$C478<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C478>AF$2,$C478<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C478>AG$2,$C478<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C478>AH$2,$C478<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C478>AI$2,$C478<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":747},{"$f":"VLOOKUP($A479,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A479,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C479>AC$2,$C479<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C479>AD$2,$C479<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C479>AE$2,$C479<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C479>AF$2,$C479<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C479>AG$2,$C479<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C479>AH$2,$C479<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C479>AI$2,$C479<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":748},{"$f":"VLOOKUP($A480,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A480,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46447.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C480>AC$2,$C480<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C480>AD$2,$C480<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C480>AE$2,$C480<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C480>AF$2,$C480<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C480>AG$2,$C480<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C480>AH$2,$C480<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C480>AI$2,$C480<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":749},{"$f":"VLOOKUP($A481,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A481,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C481>AC$2,$C481<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C481>AD$2,$C481<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C481>AE$2,$C481<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C481>AF$2,$C481<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C481>AG$2,$C481<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C481>AH$2,$C481<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C481>AI$2,$C481<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":750},{"$f":"VLOOKUP($A482,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A482,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C482>AC$2,$C482<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C482>AD$2,$C482<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C482>AE$2,$C482<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C482>AF$2,$C482<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C482>AG$2,$C482<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C482>AH$2,$C482<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C482>AI$2,$C482<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":751},{"$f":"VLOOKUP($A483,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A483,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C483>AC$2,$C483<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C483>AD$2,$C483<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C483>AE$2,$C483<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C483>AF$2,$C483<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C483>AG$2,$C483<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C483>AH$2,$C483<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C483>AI$2,$C483<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":752},{"$f":"VLOOKUP($A484,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A484,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C484>AC$2,$C484<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C484>AD$2,$C484<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C484>AE$2,$C484<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C484>AF$2,$C484<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C484>AG$2,$C484<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C484>AH$2,$C484<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C484>AI$2,$C484<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":754},{"$f":"VLOOKUP($A485,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A485,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C485>AC$2,$C485<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C485>AD$2,$C485<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C485>AE$2,$C485<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C485>AF$2,$C485<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C485>AG$2,$C485<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C485>AH$2,$C485<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C485>AI$2,$C485<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":757},{"$f":"VLOOKUP($A486,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A486,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44682.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C486>AC$2,$C486<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C486>AD$2,$C486<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C486>AE$2,$C486<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C486>AF$2,$C486<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C486>AG$2,$C486<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C486>AH$2,$C486<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C486>AI$2,$C486<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.91643835616438352,1,null,1,1,1,1,1,8.3561643835616484E-2,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":758},{"$f":"VLOOKUP($A487,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A487,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C487>AC$2,$C487<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C487>AD$2,$C487<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C487>AE$2,$C487<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C487>AF$2,$C487<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C487>AG$2,$C487<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C487>AH$2,$C487<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C487>AI$2,$C487<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":759},{"$f":"VLOOKUP($A488,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A488,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C488>AC$2,$C488<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C488>AD$2,$C488<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C488>AE$2,$C488<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C488>AF$2,$C488<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C488>AG$2,$C488<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C488>AH$2,$C488<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C488>AI$2,$C488<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":760},{"$f":"VLOOKUP($A489,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A489,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C489>AC$2,$C489<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C489>AD$2,$C489<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C489>AE$2,$C489<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C489>AF$2,$C489<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C489>AG$2,$C489<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C489>AH$2,$C489<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C489>AI$2,$C489<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":763},{"$f":"VLOOKUP($A490,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A490,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46447.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C490>AC$2,$C490<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C490>AD$2,$C490<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C490>AE$2,$C490<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C490>AF$2,$C490<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C490>AG$2,$C490<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C490>AH$2,$C490<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C490>AI$2,$C490<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":765},{"$f":"VLOOKUP($A491,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A491,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C491>AC$2,$C491<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C491>AD$2,$C491<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C491>AE$2,$C491<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C491>AF$2,$C491<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C491>AG$2,$C491<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C491>AH$2,$C491<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C491>AI$2,$C491<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":766},{"$f":"VLOOKUP($A492,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A492,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C492>AC$2,$C492<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C492>AD$2,$C492<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C492>AE$2,$C492<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C492>AF$2,$C492<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C492>AG$2,$C492<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C492>AH$2,$C492<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C492>AI$2,$C492<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":767},{"$f":"VLOOKUP($A493,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A493,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45959.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C493>AC$2,$C493<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C493>AD$2,$C493<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C493>AE$2,$C493<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C493>AF$2,$C493<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C493>AG$2,$C493<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C493>AH$2,$C493<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C493>AI$2,$C493<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":768},{"$f":"VLOOKUP($A494,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A494,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45747.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C494>AC$2,$C494<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C494>AD$2,$C494<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C494>AE$2,$C494<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C494>AF$2,$C494<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C494>AG$2,$C494<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C494>AH$2,$C494<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C494>AI$2,$C494<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":769},{"$f":"VLOOKUP($A495,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A495,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C495>AC$2,$C495<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C495>AD$2,$C495<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C495>AE$2,$C495<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C495>AF$2,$C495<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C495>AG$2,$C495<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C495>AH$2,$C495<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C495>AI$2,$C495<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":770},{"$f":"VLOOKUP($A496,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A496,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C496>AC$2,$C496<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C496>AD$2,$C496<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C496>AE$2,$C496<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C496>AF$2,$C496<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C496>AG$2,$C496<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C496>AH$2,$C496<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C496>AI$2,$C496<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":771},{"$f":"VLOOKUP($A497,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A497,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46416.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C497>AC$2,$C497<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C497>AD$2,$C497<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C497>AE$2,$C497<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C497>AF$2,$C497<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C497>AG$2,$C497<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C497>AH$2,$C497<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C497>AI$2,$C497<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":772},{"$f":"VLOOKUP($A498,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A498,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46569.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C498>AC$2,$C498<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C498>AD$2,$C498<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C498>AE$2,$C498<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C498>AF$2,$C498<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C498>AG$2,$C498<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C498>AH$2,$C498<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C498>AI$2,$C498<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":773},{"$f":"VLOOKUP($A499,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A499,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C499>AC$2,$C499<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C499>AD$2,$C499<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C499>AE$2,$C499<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C499>AF$2,$C499<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C499>AG$2,$C499<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C499>AH$2,$C499<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C499>AI$2,$C499<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":775},{"$f":"VLOOKUP($A500,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A500,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45959.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C500>AC$2,$C500<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C500>AD$2,$C500<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C500>AE$2,$C500<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C500>AF$2,$C500<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C500>AG$2,$C500<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C500>AH$2,$C500<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C500>AI$2,$C500<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":776},{"$f":"VLOOKUP($A501,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A501,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C501>AC$2,$C501<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C501>AD$2,$C501<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C501>AE$2,$C501<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C501>AF$2,$C501<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C501>AG$2,$C501<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C501>AH$2,$C501<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C501>AI$2,$C501<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":780},{"$f":"VLOOKUP($A502,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A502,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C502>AC$2,$C502<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C502>AD$2,$C502<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C502>AE$2,$C502<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C502>AF$2,$C502<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C502>AG$2,$C502<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C502>AH$2,$C502<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C502>AI$2,$C502<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":781},{"$f":"VLOOKUP($A503,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A503,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C503>AC$2,$C503<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C503>AD$2,$C503<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C503>AE$2,$C503<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C503>AF$2,$C503<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C503>AG$2,$C503<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C503>AH$2,$C503<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C503>AI$2,$C503<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":783},{"$f":"VLOOKUP($A504,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A504,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C504>AC$2,$C504<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C504>AD$2,$C504<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C504>AE$2,$C504<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C504>AF$2,$C504<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C504>AG$2,$C504<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C504>AH$2,$C504<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C504>AI$2,$C504<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":784},{"$f":"VLOOKUP($A505,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A505,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C505>AC$2,$C505<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C505>AD$2,$C505<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C505>AE$2,$C505<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C505>AF$2,$C505<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C505>AG$2,$C505<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C505>AH$2,$C505<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C505>AI$2,$C505<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":786},{"$f":"VLOOKUP($A506,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A506,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45442.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C506>AC$2,$C506<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C506>AD$2,$C506<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C506>AE$2,$C506<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C506>AF$2,$C506<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C506>AG$2,$C506<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C506>AH$2,$C506<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C506>AI$2,$C506<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":787},{"$f":"VLOOKUP($A507,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A507,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46447.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C507>AC$2,$C507<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C507>AD$2,$C507<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C507>AE$2,$C507<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C507>AF$2,$C507<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C507>AG$2,$C507<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C507>AH$2,$C507<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C507>AI$2,$C507<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":788},{"$f":"VLOOKUP($A508,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A508,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46538.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C508>AC$2,$C508<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C508>AD$2,$C508<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C508>AE$2,$C508<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C508>AF$2,$C508<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C508>AG$2,$C508<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C508>AH$2,$C508<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C508>AI$2,$C508<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":789},{"$f":"VLOOKUP($A509,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A509,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46659.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C509>AC$2,$C509<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C509>AD$2,$C509<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C509>AE$2,$C509<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C509>AF$2,$C509<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C509>AG$2,$C509<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C509>AH$2,$C509<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C509>AI$2,$C509<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":790},{"$f":"VLOOKUP($A510,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A510,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43313.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C510>AC$2,$C510<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C510>AD$2,$C510<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C510>AE$2,$C510<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C510>AF$2,$C510<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C510>AG$2,$C510<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C510>AH$2,$C510<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C510>AI$2,$C510<=AJ$2),1,0))","v":0},null,null,0,0.66438356164383561,1,1,1,1,1,null,1,0.33561643835616439,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":791},{"$f":"VLOOKUP($A511,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A511,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C511>AC$2,$C511<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C511>AD$2,$C511<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C511>AE$2,$C511<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C511>AF$2,$C511<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C511>AG$2,$C511<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C511>AH$2,$C511<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C511>AI$2,$C511<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":792},{"$f":"VLOOKUP($A512,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A512,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C512>AC$2,$C512<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C512>AD$2,$C512<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C512>AE$2,$C512<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C512>AF$2,$C512<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C512>AG$2,$C512<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C512>AH$2,$C512<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C512>AI$2,$C512<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":793},{"$f":"VLOOKUP($A513,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A513,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46415.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C513>AC$2,$C513<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C513>AD$2,$C513<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C513>AE$2,$C513<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C513>AF$2,$C513<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C513>AG$2,$C513<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C513>AH$2,$C513<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C513>AI$2,$C513<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":795},{"$f":"VLOOKUP($A514,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A514,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43402.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C514>AC$2,$C514<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C514>AD$2,$C514<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C514>AE$2,$C514<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C514>AF$2,$C514<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C514>AG$2,$C514<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C514>AH$2,$C514<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C514>AI$2,$C514<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D514*($C514-$AD$2)/365>=1,0,IF(D514*($AD$2-$C514+1)/365<0,0,D514*($AD$2-$C514+1)/365))","v":0},{"$f":"IF(M514>0,1,IF(E514*($C514-$AE$2)/365>=1,0,E514*($AE$2-$C514+1)/365))","v":0.42054794520547945},{"$f":"IF(N514>0,1,IF(F514*($AF$2-$C514)/365>=1,0,F514*($AF$2-$C514+1)/365))","v":1},{"$f":"IF(O514>0,1,IF(G514*($AG$2-$C514)/365>=1,0,G514*($AG$2-$C514+1)/365))","v":1},{"$f":"IF(P514>0,1,IF(H514*($AH$2-$C514)/365>=1,0,H514*($AH$2-$C514+1)/365))","v":1},{"$f":"IF(Q514>0,1,IF(I514*($AI$2-$C514)/365>=1,0,I514*($AI$2-$C514+1)/365))","v":1},{"$f":"IF(R514>0,1,IF(J514*($AJ$2-$C514)/365>=1,0,J514*($AJ$2-$C514+1)/365))","v":1},null,1,0.57945205479452055,0,{"$f":"1-P514","v":0},0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":796},{"$f":"VLOOKUP($A515,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A515,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C515>AC$2,$C515<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C515>AD$2,$C515<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C515>AE$2,$C515<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C515>AF$2,$C515<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C515>AG$2,$C515<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C515>AH$2,$C515<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C515>AI$2,$C515<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,{"$f":"1-M515","v":1},0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":798},{"$f":"VLOOKUP($A516,DATA2!$A$2:$S$607,3,FALSE)","v":"Free State"},{"$f":"IF(VLOOKUP($A516,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":46750.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C516>AC$2,$C516<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C516>AD$2,$C516<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C516>AE$2,$C516<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C516>AF$2,$C516<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C516>AG$2,$C516<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C516>AH$2,$C516<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C516>AI$2,$C516<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":799},{"$f":"VLOOKUP($A517,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A517,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45350.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C517>AC$2,$C517<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C517>AD$2,$C517<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C517>AE$2,$C517<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C517>AF$2,$C517<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C517>AG$2,$C517<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C517>AH$2,$C517<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C517>AI$2,$C517<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":800},{"$f":"VLOOKUP($A518,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A518,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C518>AC$2,$C518<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C518>AD$2,$C518<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C518>AE$2,$C518<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C518>AF$2,$C518<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C518>AG$2,$C518<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C518>AH$2,$C518<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C518>AI$2,$C518<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":801},{"$f":"VLOOKUP($A519,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A519,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45442.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C519>AC$2,$C519<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C519>AD$2,$C519<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C519>AE$2,$C519<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C519>AF$2,$C519<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C519>AG$2,$C519<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C519>AH$2,$C519<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C519>AI$2,$C519<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":802},{"$f":"VLOOKUP($A520,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A520,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C520>AC$2,$C520<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C520>AD$2,$C520<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C520>AE$2,$C520<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C520>AF$2,$C520<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C520>AG$2,$C520<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C520>AH$2,$C520<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C520>AI$2,$C520<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":803},{"$f":"VLOOKUP($A521,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A521,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43706.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C521>AC$2,$C521<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C521>AD$2,$C521<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C521>AE$2,$C521<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C521>AF$2,$C521<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C521>AG$2,$C521<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C521>AH$2,$C521<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C521>AI$2,$C521<=AJ$2),1,0))","v":0},null,null,0,0,0.59041095890410955,1,1,1,1,null,1,1,0.40958904109589045,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":804},{"$f":"VLOOKUP($A522,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A522,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45625.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C522>AC$2,$C522<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C522>AD$2,$C522<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C522>AE$2,$C522<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C522>AF$2,$C522<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C522>AG$2,$C522<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C522>AH$2,$C522<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C522>AI$2,$C522<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":805},{"$f":"VLOOKUP($A523,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A523,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43920.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C523>AC$2,$C523<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C523>AD$2,$C523<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C523>AE$2,$C523<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C523>AF$2,$C523<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C523>AG$2,$C523<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C523>AH$2,$C523<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C523>AI$2,$C523<=AJ$2),1,0))","v":0},null,null,0,0,4.10958904109589E-3,1,1,1,1,null,1,1,0.99589041095890407,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":806},{"$f":"VLOOKUP($A524,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A524,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":45381.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C524>AC$2,$C524<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C524>AD$2,$C524<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C524>AE$2,$C524<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C524>AF$2,$C524<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C524>AG$2,$C524<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C524>AH$2,$C524<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C524>AI$2,$C524<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":807},{"$f":"VLOOKUP($A525,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A525,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C525>AC$2,$C525<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C525>AD$2,$C525<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C525>AE$2,$C525<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C525>AF$2,$C525<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C525>AG$2,$C525<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C525>AH$2,$C525<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C525>AI$2,$C525<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":808},{"$f":"VLOOKUP($A526,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A526,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43981.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C526>AC$2,$C526<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C526>AD$2,$C526<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C526>AE$2,$C526<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C526>AF$2,$C526<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C526>AG$2,$C526<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C526>AH$2,$C526<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C526>AI$2,$C526<=AJ$2),1,0))","v":0},null,null,0,0,0,0.83698630136986296,1,1,1,null,1,1,1,0.16301369863013704,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":810},{"$f":"VLOOKUP($A527,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A527,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43190.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C527>AC$2,$C527<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C527>AD$2,$C527<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C527>AE$2,$C527<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C527>AF$2,$C527<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C527>AG$2,$C527<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C527>AH$2,$C527<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C527>AI$2,$C527<=AJ$2),1,0))","v":0},null,null,0,1.0013698630136987,1,1,1,1,1,null,1,-1.36986301369868E-3,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":819},{"$f":"VLOOKUP($A528,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A528,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43555.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C528>AC$2,$C528<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C528>AD$2,$C528<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C528>AE$2,$C528<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C528>AF$2,$C528<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C528>AG$2,$C528<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C528>AH$2,$C528<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C528>AI$2,$C528<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":820},{"$f":"VLOOKUP($A529,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A529,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C529>AC$2,$C529<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C529>AD$2,$C529<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C529>AE$2,$C529<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C529>AF$2,$C529<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C529>AG$2,$C529<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C529>AH$2,$C529<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C529>AI$2,$C529<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":821},{"$f":"VLOOKUP($A530,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A530,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C530>AC$2,$C530<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C530>AD$2,$C530<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C530>AE$2,$C530<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C530>AF$2,$C530<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C530>AG$2,$C530<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C530>AH$2,$C530<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C530>AI$2,$C530<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":822},{"$f":"VLOOKUP($A531,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A531,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C531>AC$2,$C531<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C531>AD$2,$C531<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C531>AE$2,$C531<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C531>AF$2,$C531<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C531>AG$2,$C531<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C531>AH$2,$C531<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C531>AI$2,$C531<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":823},{"$f":"VLOOKUP($A532,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A532,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C532>AC$2,$C532<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C532>AD$2,$C532<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C532>AE$2,$C532<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C532>AF$2,$C532<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C532>AG$2,$C532<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C532>AH$2,$C532<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C532>AI$2,$C532<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":824},{"$f":"VLOOKUP($A533,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A533,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43282.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C533>AC$2,$C533<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C533>AD$2,$C533<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C533>AE$2,$C533<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C533>AF$2,$C533<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C533>AG$2,$C533<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C533>AH$2,$C533<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C533>AI$2,$C533<=AJ$2),1,0))","v":0},null,null,0,0.74931506849315066,1,1,1,1,1,null,1,0.25068493150684934,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":829},{"$f":"VLOOKUP($A534,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A534,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C534>AC$2,$C534<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C534>AD$2,$C534<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C534>AE$2,$C534<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C534>AF$2,$C534<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C534>AG$2,$C534<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C534>AH$2,$C534<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C534>AI$2,$C534<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":835},{"$f":"VLOOKUP($A535,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A535,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44317.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C535>AC$2,$C535<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C535>AD$2,$C535<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C535>AE$2,$C535<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C535>AF$2,$C535<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C535>AG$2,$C535<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C535>AH$2,$C535<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C535>AI$2,$C535<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.91643835616438352,1,1,null,1,1,1,1,8.3561643835616484E-2,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":837},{"$f":"VLOOKUP($A536,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A536,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43221.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C536>AC$2,$C536<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C536>AD$2,$C536<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C536>AE$2,$C536<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C536>AF$2,$C536<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C536>AG$2,$C536<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C536>AH$2,$C536<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C536>AI$2,$C536<=AJ$2),1,0))","v":0},null,null,0,0.91643835616438352,1,1,1,1,1,null,1,8.3561643835616484E-2,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":838},{"$f":"VLOOKUP($A537,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A537,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44682.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C537>AC$2,$C537<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C537>AD$2,$C537<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C537>AE$2,$C537<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C537>AF$2,$C537<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C537>AG$2,$C537<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C537>AH$2,$C537<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C537>AI$2,$C537<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.91643835616438352,1,null,1,1,1,1,1,8.3561643835616484E-2,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":839},{"$f":"VLOOKUP($A538,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A538,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44682.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C538>AC$2,$C538<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C538>AD$2,$C538<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C538>AE$2,$C538<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C538>AF$2,$C538<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C538>AG$2,$C538<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C538>AH$2,$C538<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C538>AI$2,$C538<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.91643835616438352,1,null,1,1,1,1,1,8.3561643835616484E-2,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":840},{"$f":"VLOOKUP($A539,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A539,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44682.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C539>AC$2,$C539<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C539>AD$2,$C539<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C539>AE$2,$C539<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C539>AF$2,$C539<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C539>AG$2,$C539<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C539>AH$2,$C539<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C539>AI$2,$C539<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.91643835616438352,1,null,1,1,1,1,1,8.3561643835616484E-2,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":842},{"$f":"VLOOKUP($A540,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A540,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44012.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C540>AC$2,$C540<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C540>AD$2,$C540<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C540>AE$2,$C540<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C540>AF$2,$C540<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C540>AG$2,$C540<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C540>AH$2,$C540<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C540>AI$2,$C540<=AJ$2),1,0))","v":0},null,null,0,0,0,0.75205479452054791,1,1,1,null,1,1,1,0.24794520547945209,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":843},{"$f":"VLOOKUP($A541,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A541,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44163.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C541>AC$2,$C541<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C541>AD$2,$C541<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C541>AE$2,$C541<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C541>AF$2,$C541<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C541>AG$2,$C541<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C541>AH$2,$C541<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C541>AI$2,$C541<=AJ$2),1,0))","v":0},null,null,0,0,0,0.33835616438356164,1,1,1,null,1,1,1,0.66164383561643836,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":844},{"$f":"VLOOKUP($A542,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A542,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44468.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C542>AC$2,$C542<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C542>AD$2,$C542<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C542>AE$2,$C542<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C542>AF$2,$C542<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C542>AG$2,$C542<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C542>AH$2,$C542<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C542>AI$2,$C542<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.50273972602739725,1,1,null,1,1,1,1,0.49726027397260275,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":845},{"$f":"VLOOKUP($A543,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A543,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44590.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C543>AC$2,$C543<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C543>AD$2,$C543<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C543>AE$2,$C543<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C543>AF$2,$C543<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C543>AG$2,$C543<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C543>AH$2,$C543<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C543>AI$2,$C543<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.16849315068493151,1,1,null,1,1,1,1,0.83150684931506846,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":846},{"$f":"VLOOKUP($A544,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A544,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43616.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C544>AC$2,$C544<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C544>AD$2,$C544<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C544>AE$2,$C544<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C544>AF$2,$C544<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C544>AG$2,$C544<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C544>AH$2,$C544<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C544>AI$2,$C544<=AJ$2),1,0))","v":0},null,null,0,0,0.83698630136986296,1,1,1,1,null,1,1,0.16301369863013704,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":847},{"$f":"VLOOKUP($A545,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A545,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C545>AC$2,$C545<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C545>AD$2,$C545<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C545>AE$2,$C545<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C545>AF$2,$C545<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C545>AG$2,$C545<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C545>AH$2,$C545<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C545>AI$2,$C545<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":848},{"$f":"VLOOKUP($A546,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A546,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43828.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C546>AC$2,$C546<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C546>AD$2,$C546<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C546>AE$2,$C546<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C546>AF$2,$C546<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C546>AG$2,$C546<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C546>AH$2,$C546<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C546>AI$2,$C546<=AJ$2),1,0))","v":0},null,null,0,0,0.25616438356164384,1,1,1,1,null,1,1,0.74383561643835616,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":849},{"$f":"VLOOKUP($A547,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A547,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44590.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C547>AC$2,$C547<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C547>AD$2,$C547<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C547>AE$2,$C547<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C547>AF$2,$C547<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C547>AG$2,$C547<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C547>AH$2,$C547<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C547>AI$2,$C547<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.16849315068493151,1,1,null,1,1,1,1,0.83150684931506846,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":850},{"$f":"VLOOKUP($A548,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A548,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44163.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C548>AC$2,$C548<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C548>AD$2,$C548<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C548>AE$2,$C548<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C548>AF$2,$C548<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C548>AG$2,$C548<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C548>AH$2,$C548<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C548>AI$2,$C548<=AJ$2),1,0))","v":0},null,null,0,0,0,0.33835616438356164,1,1,1,null,1,1,1,0.66164383561643836,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":852},{"$f":"VLOOKUP($A549,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A549,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44683.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C549>AC$2,$C549<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C549>AD$2,$C549<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C549>AE$2,$C549<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C549>AF$2,$C549<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C549>AG$2,$C549<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C549>AH$2,$C549<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C549>AI$2,$C549<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0.91369863013698627,1,null,1,1,1,1,1,8.6301369863013733E-2,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":853},{"$f":"VLOOKUP($A550,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A550,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C550>AC$2,$C550<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C550>AD$2,$C550<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C550>AE$2,$C550<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C550>AF$2,$C550<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C550>AG$2,$C550<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C550>AH$2,$C550<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C550>AI$2,$C550<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":854},{"$f":"VLOOKUP($A551,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A551,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C551>AC$2,$C551<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C551>AD$2,$C551<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C551>AE$2,$C551<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C551>AF$2,$C551<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C551>AG$2,$C551<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C551>AH$2,$C551<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C551>AI$2,$C551<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":856},{"$f":"VLOOKUP($A552,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A552,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43130.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C552>AC$2,$C552<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C552>AD$2,$C552<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C552>AE$2,$C552<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C552>AF$2,$C552<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C552>AG$2,$C552<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C552>AH$2,$C552<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C552>AI$2,$C552<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":857},{"$f":"VLOOKUP($A553,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A553,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43130.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C553>AC$2,$C553<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C553>AD$2,$C553<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C553>AE$2,$C553<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C553>AF$2,$C553<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C553>AG$2,$C553<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C553>AH$2,$C553<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C553>AI$2,$C553<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":858},{"$f":"VLOOKUP($A554,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A554,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C554>AC$2,$C554<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C554>AD$2,$C554<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C554>AE$2,$C554<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C554>AF$2,$C554<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C554>AG$2,$C554<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C554>AH$2,$C554<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C554>AI$2,$C554<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,1,0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":859},{"$f":"VLOOKUP($A555,DATA2!$A$2:$S$607,3,FALSE)","v":"Gauteng"},{"$f":"IF(VLOOKUP($A555,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43341.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C555>AC$2,$C555<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C555>AD$2,$C555<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C555>AE$2,$C555<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C555>AF$2,$C555<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C555>AG$2,$C555<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C555>AH$2,$C555<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C555>AI$2,$C555<=AJ$2),1,0))","v":0},null,null,0,0.5876712328767123,1,1,1,1,1,null,1,0.4123287671232877,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":896},{"$f":"VLOOKUP($A556,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A556,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C556>AC$2,$C556<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C556>AD$2,$C556<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C556>AE$2,$C556<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C556>AF$2,$C556<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C556>AG$2,$C556<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C556>AH$2,$C556<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C556>AI$2,$C556<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":897},{"$f":"VLOOKUP($A557,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A557,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C557>AC$2,$C557<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C557>AD$2,$C557<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C557>AE$2,$C557<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C557>AF$2,$C557<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C557>AG$2,$C557<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C557>AH$2,$C557<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C557>AI$2,$C557<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":898},{"$f":"VLOOKUP($A558,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A558,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C558>AC$2,$C558<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C558>AD$2,$C558<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C558>AE$2,$C558<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C558>AF$2,$C558<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C558>AG$2,$C558<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C558>AH$2,$C558<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C558>AI$2,$C558<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":899},{"$f":"VLOOKUP($A559,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A559,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C559>AC$2,$C559<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C559>AD$2,$C559<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C559>AE$2,$C559<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C559>AF$2,$C559<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C559>AG$2,$C559<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C559>AH$2,$C559<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C559>AI$2,$C559<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":901},{"$f":"VLOOKUP($A560,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A560,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C560>AC$2,$C560<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C560>AD$2,$C560<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C560>AE$2,$C560<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C560>AF$2,$C560<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C560>AG$2,$C560<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C560>AH$2,$C560<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C560>AI$2,$C560<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":902},{"$f":"VLOOKUP($A561,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A561,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C561>AC$2,$C561<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C561>AD$2,$C561<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C561>AE$2,$C561<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C561>AF$2,$C561<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C561>AG$2,$C561<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C561>AH$2,$C561<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C561>AI$2,$C561<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":903},{"$f":"VLOOKUP($A562,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A562,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C562>AC$2,$C562<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C562>AD$2,$C562<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C562>AE$2,$C562<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C562>AF$2,$C562<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C562>AG$2,$C562<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C562>AH$2,$C562<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C562>AI$2,$C562<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":904},{"$f":"VLOOKUP($A563,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A563,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C563>AC$2,$C563<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C563>AD$2,$C563<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C563>AE$2,$C563<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C563>AF$2,$C563<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C563>AG$2,$C563<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C563>AH$2,$C563<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C563>AI$2,$C563<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":906},{"$f":"VLOOKUP($A564,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A564,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C564>AC$2,$C564<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C564>AD$2,$C564<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C564>AE$2,$C564<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C564>AF$2,$C564<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C564>AG$2,$C564<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C564>AH$2,$C564<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C564>AI$2,$C564<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":907},{"$f":"VLOOKUP($A565,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A565,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C565>AC$2,$C565<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C565>AD$2,$C565<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C565>AE$2,$C565<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C565>AF$2,$C565<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C565>AG$2,$C565<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C565>AH$2,$C565<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C565>AI$2,$C565<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":908},{"$f":"VLOOKUP($A566,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A566,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C566>AC$2,$C566<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C566>AD$2,$C566<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C566>AE$2,$C566<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C566>AF$2,$C566<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C566>AG$2,$C566<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C566>AH$2,$C566<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C566>AI$2,$C566<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":910},{"$f":"VLOOKUP($A567,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A567,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C567>AC$2,$C567<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C567>AD$2,$C567<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C567>AE$2,$C567<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C567>AF$2,$C567<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C567>AG$2,$C567<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C567>AH$2,$C567<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C567>AI$2,$C567<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":911},{"$f":"VLOOKUP($A568,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A568,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C568>AC$2,$C568<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C568>AD$2,$C568<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C568>AE$2,$C568<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C568>AF$2,$C568<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C568>AG$2,$C568<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C568>AH$2,$C568<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C568>AI$2,$C568<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":917},{"$f":"VLOOKUP($A569,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A569,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C569>AC$2,$C569<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C569>AD$2,$C569<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C569>AE$2,$C569<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C569>AF$2,$C569<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C569>AG$2,$C569<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C569>AH$2,$C569<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C569>AI$2,$C569<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":918},{"$f":"VLOOKUP($A570,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A570,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C570>AC$2,$C570<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C570>AD$2,$C570<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C570>AE$2,$C570<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C570>AF$2,$C570<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C570>AG$2,$C570<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C570>AH$2,$C570<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C570>AI$2,$C570<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":948},{"$f":"VLOOKUP($A571,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A571,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43525.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C571>AC$2,$C571<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C571>AD$2,$C571<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C571>AE$2,$C571<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C571>AF$2,$C571<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C571>AG$2,$C571<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C571>AH$2,$C571<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C571>AI$2,$C571<=AJ$2),1,0))","v":0},null,null,0,8.3561643835616442E-2,{"$f":"IF(N571>0,1,IF(F571*($AF$2-$C571)/365>=1,0,F571*($AF$2-$C571+1)/365))","v":1},{"$f":"IF(O571>0,1,IF(G571*($AG$2-$C571)/365>=1,0,G571*($AG$2-$C571+1)/365))","v":1},{"$f":"IF(P571>0,1,IF(H571*($AH$2-$C571)/365>=1,0,H571*($AH$2-$C571+1)/365))","v":1},{"$f":"IF(Q571>0,1,IF(I571*($AI$2-$C571)/365>=1,0,I571*($AI$2-$C571+1)/365))","v":1},{"$f":"IF(R571>0,1,IF(J571*($AJ$2-$C571)/365>=1,0,J571*($AJ$2-$C571+1)/365))","v":1},null,{"$f":"1-M571","v":1},{"$f":"1-N571","v":0.91643835616438352},{"$f":"1-O571","v":0},{"$f":"1-P571","v":0},{"$f":"1-Q571","v":0},{"$f":"1-R571","v":0},{"$f":"1-S571","v":0}]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":958},{"$f":"VLOOKUP($A572,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A572,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C572>AC$2,$C572<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C572>AD$2,$C572<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C572>AE$2,$C572<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C572>AF$2,$C572<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C572>AG$2,$C572<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C572>AH$2,$C572<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C572>AI$2,$C572<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":959},{"$f":"VLOOKUP($A573,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A573,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C573>AC$2,$C573<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C573>AD$2,$C573<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C573>AE$2,$C573<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C573>AF$2,$C573<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C573>AG$2,$C573<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C573>AH$2,$C573<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C573>AI$2,$C573<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":960},{"$f":"VLOOKUP($A574,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A574,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C574>AC$2,$C574<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C574>AD$2,$C574<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C574>AE$2,$C574<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C574>AF$2,$C574<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C574>AG$2,$C574<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C574>AH$2,$C574<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C574>AI$2,$C574<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":961},{"$f":"VLOOKUP($A575,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A575,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C575>AC$2,$C575<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C575>AD$2,$C575<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C575>AE$2,$C575<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C575>AF$2,$C575<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C575>AG$2,$C575<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C575>AH$2,$C575<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C575>AI$2,$C575<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":962},{"$f":"VLOOKUP($A576,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A576,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C576>AC$2,$C576<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C576>AD$2,$C576<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C576>AE$2,$C576<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C576>AF$2,$C576<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C576>AG$2,$C576<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C576>AH$2,$C576<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C576>AI$2,$C576<=AJ$2),1,0))","v":0},null,null,0,0.50273972602739725,1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":963},{"$f":"VLOOKUP($A577,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A577,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C577>AC$2,$C577<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C577>AD$2,$C577<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C577>AE$2,$C577<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C577>AF$2,$C577<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C577>AG$2,$C577<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C577>AH$2,$C577<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C577>AI$2,$C577<=AJ$2),1,0))","v":0},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":965},{"$f":"VLOOKUP($A578,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A578,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43372.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C578>AC$2,$C578<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C578>AD$2,$C578<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C578>AE$2,$C578<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C578>AF$2,$C578<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C578>AG$2,$C578<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C578>AH$2,$C578<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C578>AI$2,$C578<=AJ$2),1,0))","v":0},null,null,{"$f":"IF(D578*($C578-$AD$2)/365>=1,0,IF(D578*($AD$2-$C578+1)/365<0,0,D578*($AD$2-$C578+1)/365))","v":0},{"$f":"IF(M578>0,1,IF(E578*($C578-$AE$2)/365>=1,0,E578*($AE$2-$C578+1)/365))","v":0.50273972602739725},1,1,1,1,1,null,1,0.49726027397260275,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":971},{"$f":"VLOOKUP($A579,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A579,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43586.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C579>AC$2,$C579<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C579>AD$2,$C579<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C579>AE$2,$C579<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C579>AF$2,$C579<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C579>AG$2,$C579<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C579>AH$2,$C579<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C579>AI$2,$C579<=AJ$2),1,0))","v":0},null,null,0,0,0.91917808219178088,1,1,1,1,null,1,1,8.0821917808219124E-2,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":972},{"$f":"VLOOKUP($A580,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A580,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44256.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C580>AC$2,$C580<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C580>AD$2,$C580<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C580>AE$2,$C580<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C580>AF$2,$C580<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C580>AG$2,$C580<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C580>AH$2,$C580<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C580>AI$2,$C580<=AJ$2),1,0))","v":0},null,null,0,0,0,8.3561643835616442E-2,1,1,1,null,1,1,1,0.91643835616438352,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":973},{"$f":"VLOOKUP($A581,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A581,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C581>AC$2,$C581<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C581>AD$2,$C581<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C581>AE$2,$C581<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C581>AF$2,$C581<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C581>AG$2,$C581<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C581>AH$2,$C581<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C581>AI$2,$C581<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":974},{"$f":"VLOOKUP($A582,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A582,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44286.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C582>AC$2,$C582<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C582>AD$2,$C582<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C582>AE$2,$C582<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C582>AF$2,$C582<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C582>AG$2,$C582<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C582>AH$2,$C582<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C582>AI$2,$C582<=AJ$2),1,0))","v":0},null,null,0,0,0,0,1.0013698630136987,1,1,null,1,1,1,1,-1.36986301369868E-3,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":976},{"$f":"VLOOKUP($A583,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A583,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44104.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C583>AC$2,$C583<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C583>AD$2,$C583<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C583>AE$2,$C583<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C583>AF$2,$C583<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C583>AG$2,$C583<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C583>AH$2,$C583<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C583>AI$2,$C583<=AJ$2),1,0))","v":0},null,null,0,0,0,0.5,1,1,1,null,1,1,1,0.5,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":977},{"$f":"VLOOKUP($A584,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A584,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44348.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C584>AC$2,$C584<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C584>AD$2,$C584<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C584>AE$2,$C584<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C584>AF$2,$C584<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C584>AG$2,$C584<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C584>AH$2,$C584<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C584>AI$2,$C584<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.83150684931506846,1,1,null,1,1,1,1,0.16849315068493154,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":978},{"$f":"VLOOKUP($A585,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A585,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44348.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C585>AC$2,$C585<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C585>AD$2,$C585<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C585>AE$2,$C585<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C585>AF$2,$C585<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C585>AG$2,$C585<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C585>AH$2,$C585<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C585>AI$2,$C585<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.83150684931506846,1,1,null,1,1,1,1,0.16849315068493154,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":979},{"$f":"VLOOKUP($A586,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A586,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44379.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C586>AC$2,$C586<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C586>AD$2,$C586<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C586>AE$2,$C586<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C586>AF$2,$C586<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C586>AG$2,$C586<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C586>AH$2,$C586<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C586>AI$2,$C586<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.74657534246575341,1,1,null,1,1,1,1,0.25342465753424659,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":980},{"$f":"VLOOKUP($A587,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A587,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44348.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C587>AC$2,$C587<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C587>AD$2,$C587<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C587>AE$2,$C587<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C587>AF$2,$C587<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C587>AG$2,$C587<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C587>AH$2,$C587<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C587>AI$2,$C587<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.83150684931506846,1,1,null,1,1,1,1,0.16849315068493154,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":981},{"$f":"VLOOKUP($A588,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A588,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44348.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C588>AC$2,$C588<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C588>AD$2,$C588<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C588>AE$2,$C588<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C588>AF$2,$C588<=AG$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C588>AG$2,$C588<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C588>AH$2,$C588<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C588>AI$2,$C588<=AJ$2),1,0))","v":0},null,null,0,0,0,0,0.83150684931506846,1,1,null,1,1,1,1,0.16849315068493154,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":983},{"$f":"VLOOKUP($A589,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A589,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44013.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C589>AC$2,$C589<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C589>AD$2,$C589<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C589>AE$2,$C589<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C589>AF$2,$C589<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C589>AG$2,$C589<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C589>AH$2,$C589<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C589>AI$2,$C589<=AJ$2),1,0))","v":0},null,null,0,0,0,0.74931506849315066,1,1,1,null,1,1,1,0.25068493150684934,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":984},{"$f":"VLOOKUP($A590,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A590,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":44165.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C590>AC$2,$C590<=AD$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C590>AD$2,$C590<=AE$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C590>AE$2,$C590<=AF$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C590>AF$2,$C590<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C590>AG$2,$C590<=AH$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C590>AH$2,$C590<=AI$2),1,0))","v":0},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C590>AI$2,$C590<=AJ$2),1,0))","v":0},null,null,0,0,0,0.33287671232876714,1,1,1,null,1,1,1,0.66712328767123286,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":985},{"$f":"VLOOKUP($A591,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A591,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C591>AC$2,$C591<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C591>AD$2,$C591<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C591>AE$2,$C591<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C591>AF$2,$C591<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C591>AG$2,$C591<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C591>AH$2,$C591<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C591>AI$2,$C591<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":986},{"$f":"VLOOKUP($A592,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A592,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C592>AC$2,$C592<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C592>AD$2,$C592<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C592>AE$2,$C592<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C592>AF$2,$C592<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C592>AG$2,$C592<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C592>AH$2,$C592<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C592>AI$2,$C592<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":987},{"$f":"VLOOKUP($A593,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A593,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C593>AC$2,$C593<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C593>AD$2,$C593<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C593>AE$2,$C593<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C593>AF$2,$C593<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C593>AG$2,$C593<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C593>AH$2,$C593<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C593>AI$2,$C593<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":988},{"$f":"VLOOKUP($A594,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A594,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C594>AC$2,$C594<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C594>AD$2,$C594<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C594>AE$2,$C594<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C594>AF$2,$C594<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C594>AG$2,$C594<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C594>AH$2,$C594<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C594>AI$2,$C594<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":990},{"$f":"VLOOKUP($A595,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A595,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C595>AC$2,$C595<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C595>AD$2,$C595<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C595>AE$2,$C595<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C595>AF$2,$C595<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C595>AG$2,$C595<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C595>AH$2,$C595<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C595>AI$2,$C595<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":991},{"$f":"VLOOKUP($A596,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A596,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C596>AC$2,$C596<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C596>AD$2,$C596<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C596>AE$2,$C596<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C596>AF$2,$C596<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C596>AG$2,$C596<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C596>AH$2,$C596<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C596>AI$2,$C596<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":992},{"$f":"VLOOKUP($A597,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A597,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C597>AC$2,$C597<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C597>AD$2,$C597<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C597>AE$2,$C597<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C597>AF$2,$C597<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C597>AG$2,$C597<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C597>AH$2,$C597<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C597>AI$2,$C597<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":994},{"$f":"VLOOKUP($A598,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A598,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C598>AC$2,$C598<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C598>AD$2,$C598<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C598>AE$2,$C598<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C598>AF$2,$C598<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C598>AG$2,$C598<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C598>AH$2,$C598<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C598>AI$2,$C598<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":996},{"$f":"VLOOKUP($A599,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A599,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C599>AC$2,$C599<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C599>AD$2,$C599<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C599>AE$2,$C599<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C599>AF$2,$C599<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C599>AG$2,$C599<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C599>AH$2,$C599<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C599>AI$2,$C599<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":997},{"$f":"VLOOKUP($A600,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A600,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C600>AC$2,$C600<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C600>AD$2,$C600<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C600>AE$2,$C600<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C600>AF$2,$C600<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C600>AG$2,$C600<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C600>AH$2,$C600<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C600>AI$2,$C600<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":998},{"$f":"VLOOKUP($A601,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A601,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C601>AC$2,$C601<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C601>AD$2,$C601<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C601>AE$2,$C601<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C601>AF$2,$C601<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C601>AG$2,$C601<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C601>AH$2,$C601<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C601>AI$2,$C601<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":999},{"$f":"VLOOKUP($A602,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A602,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C602>AC$2,$C602<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C602>AD$2,$C602<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C602>AE$2,$C602<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C602>AF$2,$C602<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C602>AG$2,$C602<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C602>AH$2,$C602<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C602>AI$2,$C602<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":1000},{"$f":"VLOOKUP($A603,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A603,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C603>AC$2,$C603<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C603>AD$2,$C603<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C603>AE$2,$C603<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C603>AF$2,$C603<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C603>AG$2,$C603<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C603>AH$2,$C603<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C603>AI$2,$C603<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":1001},{"$f":"VLOOKUP($A604,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A604,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C604>AC$2,$C604<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C604>AD$2,$C604<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C604>AE$2,$C604<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C604>AF$2,$C604<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C604>AG$2,$C604<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C604>AH$2,$C604<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C604>AI$2,$C604<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":1002},{"$f":"VLOOKUP($A605,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A605,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C605>AC$2,$C605<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C605>AD$2,$C605<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C605>AE$2,$C605<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C605>AF$2,$C605<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C605>AG$2,$C605<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C605>AH$2,$C605<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C605>AI$2,$C605<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":1003},{"$f":"VLOOKUP($A606,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A606,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C606>AC$2,$C606<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C606>AD$2,$C606<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C606>AE$2,$C606<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C606>AF$2,$C606<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C606>AG$2,$C606<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C606>AH$2,$C606<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C606>AI$2,$C606<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]
[{"$f":"Table_Provincial_GTAC7[[#This Row],[SystemID]]","v":1004},{"$f":"VLOOKUP($A607,DATA2!$A$2:$S$607,3,FALSE)","v":"North West"},{"$f":"IF(VLOOKUP($A607,DATA2!$A$2:$S$607,14,FALSE)=\"No\",Table_Provincial_GTAC7[[#This Row],[LeaseEndDate]],$AE$3)+(IF('MAIN-INTERFACE'!$D$6=3,0.25*365,IF('MAIN-INTERFACE'!$D$6=6,0.5*365,IF('MAIN-INTERFACE'!$D$6=12,365,0))))","v":43373.5},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C607>AC$2,$C607<=AD$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C607>AD$2,$C607<=AE$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C607>AE$2,$C607<=AF$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C607>AF$2,$C607<=AG$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C607>AG$2,$C607<=AH$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C607>AH$2,$C607<=AI$2),1,0))","v":1},{"$f":"IF(Table_Provincial_GTAC7[[#This Row],[MonthToMonth]]=\"Yes\",1,IF(AND($C607>AI$2,$C607<=AJ$2),1,0))","v":1},null,null,0,0.5,1,1,1,1,1,null,1,0.5,0,0,0,0,0]

{"sheet":"BENCHMARK","index":8,"n_rows":226,"n_cols":10,"rows_kept":226,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,4,0,9]]}
["DATA2",null,null,null,"ASSOCIATED BENCHMARK"]
["ProvinceCode","Urban Classification","Region","BuildingTown","BenchmarkID","BenchmarkSource","Benchmark","BMProvince","BMRegion","BMSuburb"]
["EC","CBD","Amathole","East London",240,"Rode",75,"Eastern Cape","East London","East London CBD"]
["EC","CBD","Sarah Baartman","Port Elizabeth",213,"Rode",80,"Eastern Cape","Port Elizabeth","Port Elizabeth CBD "]
["EC","MAIN CENTRE","Amathole","Bhisho",423,"DDP",95,"Eastern Cape","Bisho","Bisho"]
["EC","MAIN CENTRE","Amathole","East London",240,"Rode",75,"Eastern Cape","East London","East London CBD"]
["EC","MAIN CENTRE","Amathole","East London",241,"Rode",55,"Eastern Cape","East London","East London CBD"]
["EC","MAIN CENTRE","Amathole","East London",422,"Rode",50,"Eastern Cape","East London","East London CBD"]
["EC","MAIN CENTRE","Amathole","King William's Town ",424,"DDP",95,"Eastern Cape","King Williams Town","King Williams Town"]
["EC","MAIN CENTRE","Sarah Baartman","Port Elizabeth",213,"Rode",80,"Eastern Cape","Port Elizabeth","Port Elizabeth CBD "]
["EC","VTSD","Alfred Nzo","Kokstad",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["EC","VTSD","Alfred Nzo","Mount Ayliff",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["EC","VTSD","Amathole","East London",241,"Rode",55,"Eastern Cape","East London","East London CBD"]
["EC","VTSD","Amathole","Idutywa",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["EC","VTSD","Chris Hani","Cradock",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["EC","VTSD","Chris Hani","Engcobo",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["EC","VTSD","Chris Hani","Lady Frere",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["EC","VTSD","Chris Hani","Queenstown",430,"DDP",110,"Eastern Cape","Queenstown","Queenstown"]
["EC","VTSD","Chris Hani","Tsomo",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["EC","VTSD","Joe Gqabi","Aliwal North",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["EC","VTSD","Joe Gqabi","Mount Fletcher",434,"DDP",95,"Eastern Cape","Eastern Cape","Eastern Cape"]
["FS","CBD","MANGAUNG","Bloemfontein ",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","MAIN CENTRE","MANGAUNG","Bloemfontein ",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","FEZILE DABI","Kroonstad",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","FEZILE DABI","Parys",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","FEZILE DABI","Sasolburg",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","LEJWELEPUTSWA","Theunissen",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","LEJWELEPUTSWA","Welkom",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","MANGAUNG","Botshabelo",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","MANGAUNG","Thaba Nchu",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","THABO MOFUTSANYANA","Fouriesburg",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","THABO MOFUTSANYANA","Paul Roux",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","THABO MOFUTSANYANA","Phuthaditjhaba",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","THABO MOFUTSANYANA","Reitz",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","THABO MOFUTSANYANA","Senekal",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["FS","VTSD","XHARIEP","Trompsburg",165,"Rode",84,"Free State","Bloemfontein","Bloemfontein CBD"]
["GP","CBD","City of Johannesburg","Braamfontein",5,"Rode",75,"Gauteng","Johannesburg","Braamfontein"]
["GP","CBD","City of Johannesburg","Johannesburg",2,"Rode",77.38,"Gauteng","Johannesburg","Johannesburg CBD "]
["GP","CBD","City of Tshwane","",93,"Rode",87.5,"Gauteng","Pretoria","Pretoria CBD "]
["GP","CBD","City of Tshwane","Pretoria",93,"Rode",87.5,"Gauteng","Pretoria","Pretoria CBD "]
["GP","Main Centre","City of Johannesburg","FLORIDA",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","Main Centre","City of Johannesburg","Ormonde",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","Main Centre","City of Johannesburg","SANDTON",9,"Rode",133.13,"Gauteng","Johannesburg","Sandton CBD"]
["GP","Main centre","City of Johannesburg","Soweto",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","Main Centre","City of Tshwane","\nArcadia",153,"Rode",97.5,"Gauteng","Pretoria","Arcadia "]
["GP","Main Centre","City of Tshwane","PRETORIA",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","Main Centre","City of Tshwane","Pretoria",137,"Rode",110,"Gauteng","Pretoria","Hatfield "]
["GP","Main Centre","Ekurhuleni","",48,"Rode",93.88,"Gauteng","Johannesburg","Bedfordview "]
["GP","Main Centre","Ekurhuleni","Alberton",48,"Rode",93.88,"Gauteng","Johannesburg","Bedfordview "]
["GP","Main Centre","Ekurhuleni","ALBERTON",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","Main Centre","Ekurhuleni","Benoni",48,"Rode",93.88,"Gauteng","Johannesburg","Bedfordview "]
["GP","Main centre","Ekurhuleni","Germiston",48,"Rode",93.88,"Gauteng","Johannesburg","Bedfordview "]
["GP","Main Centre","Ekurhuleni","SPRINGS",48,"Rode",93.88,"Gauteng","Johannesburg","Bedfordview "]
["GP","Main Centre","Sedibeng","Vanderbijlpark",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","Main Centre","Sedibeng","Vereeniging",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","Main Centre","West Rand","Krugersdorp",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","Main centre","West Rand","Randfontein",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["GP","VTSD","Sedibeng","Meyerton",81,"Rode",80,"Gauteng","Johannesburg","Ormonde "]
["KZN","CBD","ETHEKWINI","DURBAN",177,"Rode",65,"KwaZulu-Natal","Durban","Durban CBD"]
["KZN","CBD","SOUTHERN","PIETERMARITZBURG",425,"DDP",110,"KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
["KZN","MAIN CENTRE","ETHEKWINI","DURBAN",177,"Rode",65,"KwaZulu-Natal","Durban","Durban CBD"]
["KZN","MAIN CENTRE","ETHEKWINI","PINETOWN",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","MAIN CENTRE","ETHEKWINI","UMLAZI",177,"Rode",65,"KwaZulu-Natal","Durban","Durban CBD"]
["KZN","MAIN CENTRE","MIDLANDS","NEWCASTLE",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","MAIN CENTRE","SOUTHERN","HILTON",205,"Rode",87.5,"KwaZulu-Natal","Durban","Hillcrest-Kloof"]
["KZN","MAIN CENTRE","SOUTHERN","PIETERMARITZBURG",425,"DDP",110,"KwaZulu-Natal","\tPietermaritzbrg","\tPietermaritzburg"]
["KZN","MAIN CENTRE","SOUTHERN","PORT SHEPSTONE",427,"DDP",110,"KwaZulu-Natal","Port Shepstone","Port Shepstone"]
["KZN","MAIN CENTRE","SOUTHERN","SHELLY BEACH",427,"DDP",110,"KwaZulu-Natal","Port Shepstone","Port Shepstone"]
["KZN","VTSD","ETHEKWINI","STANGER",177,"Rode",65,"KwaZulu-Natal","Durban","Durban CBD"]
["KZN","VTSD","ETHEKWINI","TONGAAT",197,"Rode",107.5,"KwaZulu-Natal","Durban","Westville "]
["KZN","VTSD","MIDLANDS","BERGVILLE",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","MIDLANDS","DANNHAUSER",177,"Rode",65,"KwaZulu-Natal","Durban","Durban CBD"]
["KZN","VTSD","MIDLANDS","DUNDEE",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","MIDLANDS","ESCOURT",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","MIDLANDS","GREYTOWN",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","MIDLANDS","LADYSMITH",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","MIDLANDS","MADADENI",177,"Rode",65,"KwaZulu-Natal","Durban","Durban CBD"]
["KZN","VTSD","MIDLANDS","NEWCASTLE",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","MIDLANDS","UTRETCH",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","BHAMBANANI",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","EDUMBE",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","EMPANGENI",432,"DDP",100,"KwaZulu-Natal","Empangeni","Empangeni"]
["KZN","VTSD","NORTH COAST","HLUHLUWE",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","MANGUZI",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","MELMOTH",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","MKUZE",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","MTUBATUBA",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","PONGOLA",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","NORTH COAST","RICHARDS BAY",433,"DDP",100,"KwaZulu-Natal","Richard's Bay","Richard's Bay"]
["KZN","VTSD","NORTH COAST","VRYHEID",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","SOUTHERN","CREIGHTON",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","SOUTHERN","HARDING",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","SOUTHERN","HIGHFLATS",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","SOUTHERN","HOWICK",197,"Rode",107.5,"KwaZulu-Natal","Durban","Westville "]
["KZN","VTSD","SOUTHERN","IMPENDLE",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","SOUTHERN","IXOPO",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","SOUTHERN","KOKSTAD",201,"Rode",77.5,"KwaZulu-Natal","Durban","Pinetown"]
["KZN","VTSD","SOUTHERN","MOOI RIVER",205,"Rode",87.5,"KwaZulu-Natal","Durban","Hillcrest-Kloof"]
["KZN","VTSD","SOUTHERN","UMZINTO",427,"DDP",110,"KwaZulu-Natal","Port Shepstone","Port Shepstone"]
["LP","CBD","Capricorn","Polokwane",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Capricorn","Dendron",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Mopani","Hoedspruit",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Mopani","Modjadjiskloof",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Mopani","Phalaborwa",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Mopani","Tzaneen",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Sekhukhune","Burgersfort",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Sekhukhune","Ga-Masemola",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Sekhukhune","Ga-Mashabela",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Sekhukhune","Groblersdal",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Sekhukhune","Jane Furse",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Sekhukhune","Marble Hall",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Vhembe","Chavani",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Vhembe","Ha-Makuya",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Vhembe","Louis Trichardt",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Vhembe","Musina",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Waterberg","Belabela",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Waterberg","Lephalale",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Waterberg","Modimolle",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Waterberg","Mokopane",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Waterberg","Mookgopong",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Waterberg","Northam",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Waterberg","Thabazimbi",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["LP","VTSD","Waterberg","Vaalwater",173,"Rode",96.67,"Limpopo","Polokwane","Polokwane"]
["MP","CBD","Ehlanzeni","Nelspruit",161,"Rode",115,"Mpumalanga","Nelspruit","Nelspruit"]
["MP","MAIN CENTRE","Ehlanzeni","Nelspruit",161,"Rode",115,"Mpumalanga","Nelspruit","Nelspruit"]
["MP","MAIN CENTRE","Nkangala","Witbank",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Bohlabela","Angincourt",161,"Rode",115,"Mpumalanga","Nelspruit","Nelspruit"]
["MP","VTSD","Bohlabela","Bushbuckridge",161,"Rode",115,"Mpumalanga","Nelspruit","Nelspruit"]
["MP","VTSD","Ehlanzeni","Barberton",161,"Rode",115,"Mpumalanga","Nelspruit","Nelspruit"]
["MP","VTSD","Ehlanzeni","Malalane",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Ehlanzeni","Schoemansdal",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Gert Sibande","Balfour",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Gert Sibande","Elukwatini",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Gert Sibande","Ermelo",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Gert Sibande","Evander",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Gert Sibande","Piet Retief",161,"Rode",115,"Mpumalanga","Nelspruit","Nelspruit"]
["MP","VTSD","Gert Sibande","Secunda",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Gert Sibande","Standerton",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Gert Sibande","Volksrust",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Nkangala","Belfast",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Nkangala","Delmas",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["MP","VTSD","Nkangala","Middelburg",428,"DDP",105,"Mpumalanga","Witbank","Witbank"]
["NC","CBD","FRANCES BAARD","KIMBERLEY",426,"DDP",85,"Northern Cape","Kimberley","Kimberley"]
["NC","MAIN CENTRE","FRANCES BAARD","KIMBERLEY",426,"DDP",85,"Northern Cape","Kimberley","Kimberley"]
["NC","MAIN CENTRE","ZF MGCAWU","UPINGTON",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","FRANCES BAARD","HARTSWATER",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","JOHN TAOLE GAETSEWE","KURUMAN",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","JOHN TAOLE GAETSEWE","KURUMAN ",426,"DDP",85,"Northern Cape","Kimberley","Kimberley"]
["NC","VTSD","JOHN TAOLE GAETSEWE","MOTHIBISTAD",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","JOHN TAOLE GAETSEWE","OLIFANTS-HOEK ",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","NAMAKWA","SPRINGBOK ",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","PIXLEY KA SEME","COLESBERG",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","PIXLEY KA SEME","DE AAR",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","PIXLEY KA SEME","PRIESKA",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","ZF MGCAWU","KAKAMAS",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","ZF MGCAWU","KEIMOES",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","ZF MGCAWU","POSTMASBURG",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NC","VTSD","ZF MGCAWU","UPINGTON",165,"Rode",84,"Northern Cape","Bloemfontein","Bloemfontein CBD"]
["NW","CBD","Ngaka Modiri Molema","Mahikeng",429,"DDP",90,"North West","Mmabatho","Mmabatho"]
["NW","CBD","Ngaka Modiri Molema","Mmabatho",429,"DDP",90,"North West","Mmabatho","Mmabatho"]
["NW","Main Centre","Bojanala Platinum","Rustenburg",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","Main Centre","Dr Kenneth Kaunda","Klerksdorp",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","Main Centre","Dr Kenneth Kaunda","Potchefstroom",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Bojanala Platinum","Brits",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Bojanala Platinum","Hartebeespoort",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Bojanala Platinum","Koster",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Dr Kenneth Kaunda","Ventersdorp",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Dr Kenneth Kaunda","Venterskroon",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Dr Kenneth Kaunda","Wolmaransstad",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Dr Ruth Segomotsi Mompati","Bloemhof",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Dr Ruth Segomotsi Mompati","Christiana",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Dr Ruth Segomotsi Mompati","Ganyesa",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Dr Ruth Segomotsi Mompati","Schweizer-Reneke",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Dr Ruth Segomotsi Mompati","Taung",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Ngaka Modiri Molema","Delarayville",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Ngaka Modiri Molema","Lichtenburg",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Ngaka Modiri Molema","Setlagole",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["NW","VTSD","Ngaka Modiri Molema","Zeerust",173,"Rode",96.67,"North West","Polokwane","Polokwane"]
["WC","CBD","Central Karoo","Cape Town",249,"Rode",97.5,"Western Cape","Cape Town","Cape Town CBD "]
["WC","CBD","City of Cape Town","Cape Town",249,"Rode",97.5,"Western Cape","Cape Town","Cape Town CBD "]
["WC","MAIN CENTRE","City of Cape Town","Bellville ",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","MAIN CENTRE","City of Cape Town","Brackenfell",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","MAIN CENTRE","City of Cape Town","Cape Town",317,"Rode",100,"Western Cape","Cape Town","Pinelands "]
["WC","MAIN CENTRE","City of Cape Town","Fish Hoek",313,"Rode",90,"Western Cape","Cape Town","Noordhoek (Sun Valley) "]
["WC","MAIN CENTRE","City of Cape Town","Milnerton ",325,"Rode",90,"Western Cape","Cape Town","Milnerton "]
["WC","MAIN CENTRE","City of Cape Town","Mitchell's Plain",369,"Rode",67.5,"Western Cape","Cape Town","Kuils River"]
["WC","Main Centre","City of Cape Town","Philippi",369,"Rode",67.5,"Western Cape","Cape Town","Kuils River"]
["WC","VTSD","Cape Winelands","Ceres",352,"Rode",97.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Cape Winelands","Ceres",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Cape Winelands","Montagu",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Cape Winelands","Paarl",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Cape Winelands","Robertson",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Cape Winelands","Stellenbosch",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Cape Winelands","Wellington",352,"Rode",97.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Cape Winelands","Worcester",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Central Karoo","Beaufort West",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Central Karoo","Laingsburg",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Central Karoo","Murraysburg",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Central Karoo","Prince Albert",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","City of Cape Town","Atlantis",325,"Rode",90,"Western Cape","Cape Town","Milnerton "]
["WC","VTSD","City of Cape Town","Eersteriver",369,"Rode",67.5,"Western Cape","Cape Town","Kuils River"]
["WC","VTSD","City of Cape Town","Eeste River",369,"Rode",67.5,"Western Cape","Cape Town","Kuils River"]
["WC","VTSD","City of Cape Town","Khayelitsha",369,"Rode",67.5,"Western Cape","Cape Town","Kuils River"]
["WC","VTSD","City of Cape Town","Somerset West",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Eden","Avontuur",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Eden","George",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Eden","Knysna",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Eden","Ladismith",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Eden","Mossel Bay",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Eden","Oudtshoorn",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Eden","Oudtshoorn",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Eden","Riverdale",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Eden","Riversdale",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Overberg","Caledon",369,"Rode",67.5,"Western Cape","Cape Town","Kuils River"]
["WC","VTSD","Overberg","Grabouw",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Overberg","Hawston",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Overberg","Hermanus",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Overberg","Onrustriver",389,"Rode",90,"Western Cape","Cape Town","George"]
["WC","VTSD","Overberg","Swellendam",353,"Rode",87.5,"Western Cape","Cape Town","Bellville CBD "]
["WC","VTSD","Overberg","Swellendam",369,"Rode",67.5,"Western Cape","Cape Town","Kuils River"]
["WC","VTSD","Overberg","Villiersdorp",369,"Rode",67.5,"Western Cape","Cape Town","Kuils River"]
["WC","VTSD","West Coast","Moorreesburg ",325,"Rode",90,"Western Cape","Cape Town","Milnerton "]
["WC","VTSD","West Coast","Piketberg",325,"Rode",90,"Western Cape","Cape Town","Milnerton "]
["WC","VTSD","West Coast","Van Rhynsdorp",325,"Rode",90,"Western Cape","Cape Town","Milnerton "]
["WC","VTSD","West Coast","Vredenberg  ",325,"Rode",90,"Western Cape","Cape Town","Milnerton "]
["WC","VTSD","West Coast","Vredendal",325,"Rode",90,"Western Cape","Cape Town","Milnerton "]

{"sheet":"Notes","index":9,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[]
["NEW RATE","(MATRIX2!S2*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",[@AnnualRental],([@RtmAnnualRental])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^7))*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))<[@AnnualRental],([@RtmAnnualRental])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$4))^7)*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8))),[@AnnualRental])*(1+'MAIN-INTERFACE'!$G$2)^7)"]
[null,"(on/off old or newrate) *(when  rtm= no use annual rental, when rtm = yes use rtmannual rental x Market growth compounded over the number of years x lease escalation compounded over number of years\nUse the calcualted new calculated rtm market rental if its less than old annual rental if not then::\nuse the rtm annua rental compounded by market growth"]
[]
["OLD RATE","(MATRIX2!AA2*IF(IF('MAIN-INTERFACE'!$D$2=\"No\",[@AnnualRental],[@AnnualRental])*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8)))<[@AnnualRental],[@AnnualRental]*(1+(IF('MAIN-INTERFACE'!$D$2=\"No\",0,'MAIN-INTERFACE'!$D$8))),[@AnnualRental])*(1+[@TnTEscalation])^7)"]

{"sheet":"Scenarios","index":10,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"'MAIN-INTERFACE'!C4","v":"Market Growth"},{"$f":"'MAIN-INTERFACE'!C6","v":"Delay (Months)"},{"$f":"'MAIN-INTERFACE'!C8","v":"RTM Pre/Disc"},{"$f":"'MAIN-INTERFACE'!F2","v":"Lease Escalation Rate"},"D FY18/19","D FY19/20","D FY20/21","D FY21/22","D FY22/23","D FY23/24"]
[null,{"$f":"'MAIN-INTERFACE'!D4","v":0.04},{"$f":"'MAIN-INTERFACE'!D6","v":6},{"$f":"'MAIN-INTERFACE'!D8","v":0},{"$f":"'MAIN-INTERFACE'!G2","v":7.4999999999999997E-2},{"$f":"GETPIVOTDATA(\"Sum of ΔFY 2018/19\",'MAIN-INTERFACE'!C$49)","v":144234706.01895964},{"$f":"GETPIVOTDATA(\"Sum of ΔFY 2019/20\",'MAIN-INTERFACE'!$C$49)","v":430693903.01324499},{"$f":"GETPIVOTDATA(\"Sum of ΔFY 2020/21\",'MAIN-INTERFACE'!$C$49)","v":654345410.58238256},{"$f":"GETPIVOTDATA(\"Sum of ΔFY 2021/22\",'MAIN-INTERFACE'!$C$49)","v":836730672.77248096},{"$f":"GETPIVOTDATA(\"Sum of ΔFY 2022/23\",'MAIN-INTERFACE'!$C$49)","v":1029810137.4309746},{"$f":"GETPIVOTDATA(\"Sum of ΔFY 2023/24\",'MAIN-INTERFACE'!$C$49)","v":1138751225.1948259}]
[]
[]
[]
[]
[]
[null,{"$f":"B2","v":"Market Growth"},{"$f":"C2","v":"Delay (Months)"},{"$f":"D2","v":"RTM Pre/Disc"},{"$f":"E2","v":"Lease Escalation Rate"},null,null,null,null,null,null,"MTEF 1","MTEF 2"]
[null,0.03,0,0,0.05,279804246.59175521,577899752.60239458,848491518.99627817,1100498728.2339988,1302716330.3901634,1445984212.4937744,{"$f":"SUM(F10:H10)","v":1706195518.1904278},{"$f":"SUM(I10:K10)","v":3849199271.1179366}]
[null,4.4999999999999998E-2,0,0,0.05,275658670.48334217,571529266.73249578,841707608.80267715,1093370644.4923716,1295231621.0763817,1438125267.3377399,{"$f":"SUM(F11:H11)","v":1688895546.0185151},{"$f":"SUM(I11:K11)","v":3826727532.9064932}]
[null,0.06,0,0,0.05,271589200.69261396,565210092.14350009,834937069.6348902,1086251708.4014618,1287756141.3669314,1430276012.2489972,1671736362.4710042,3804283862.0173907]
[null,0.03,0,0,0.06,275412092.89474183,565577837.82024658,826423356.73662317,1066343949.9090019,1254593041.7805851,1383129116.2519333,1667413287.4516115,3704066107.9415207]
[null,0.03,0,0,7.0000000000000007E-2,271010520.9109211,553132779.87876737,803961288.66454446,1031312173.9365749,1204835399.6384575,1317562364.9822726,1628104589.4542329,3553709938.5573049]
[null,0.03,0,0,0.08,266599530.64029267,540564296.22935247,781101315.33276939,995387263.73928976,1153399666.5307345,1249187691.6511266,1588265142.2024145,3397974621.9211512]
[null,4.4999999999999998E-2,0,0,0.08,262335509.50021082,533827577.62928653,773725395.56847179,987416010.77130318,1144790479.131573,1239889768.8616433,1569888482.697969,3372096258.7645197]
[null,0.06,0,0,0.08,258149769.14403316,527146342.44226038,766366673.87537098,979458168.00441265,1136195377.6222677,1230607057.7569892,{"$f":"SUM(F17:H17)","v":1551662785.4616647},{"$f":"SUM(I17:K17)","v":3346260603.3836699}]

{"sheet":"Version","index":11,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[43203,"Updated The Total Column to exclude 17/18 year"]
[43204,"Deleted previous model details"]