{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["GPPS Project Plan","GPPS Project Costs","GPPS Project Costs Assessment"],"not_rendered":{"charts":1,"images":5,"macros":1,"external_links":0,"defined_names":3,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"GPPS Project Plan","index":0,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[[3,1,3,15],[21,1,21,4],[1,1,1,15],[4,1,5,4]]}
[]
[null,"Get Playing Places and Spaces - Project plan "]
[null,null,null,"<enter your organisation name>"]
[null,"Sport and Recreation\nDepartment of Housing and Public Works"]
[null,"INSTRUCTIONS\nStep 1 - Enter person responsible for each task in column B.\nStep 2 - Enter the estimated start date in column C and estimated finish date in column D in the format DD/MM/YYYY.\nStep 3 - Access Project Costs on next sheet by  'Click here to complete the Project Costs'"]
[]
[null,"Task","Responsible Person","Estimated start date","Estimated finish date",null,null,null,null,null,"Estimated start date","Duration"]
[null,"Program Timeframe",null,"2019-01-01","2020-09-30",null,null,null,null,"Program Timeframe",{"$f":"D8","v":"2019-01-01"},{"$f":"SUM(E8-D8)+4","v":642}]
[null,"Obtain quotes / QS (dated no earlier 1 February 2018) OR indicative costs estimate",null,null,null,null,null,null,null,"Obtain quotes / QS estimate. ",{"$f":"D9","v":"00:00:00"},{"$f":"SUM(E9-D9)+4","v":4}]
[null,"Engage a project manager (if applicable)",null,null,null,null,null,null,null,"Engage a project manager","00:00:00",{"$f":"SUM(E10-D10)+4","v":4}]
[null,"Conduct site investigation",null,null,null,null,null,null,null,"Conduct site investigation","00:00:00",4]
[null,"Obtain development approval (if applicable)",null,null,null,null,null,null,null,"Obtain development approval","00:00:00",4]
[null,"Finalise design documentation ",null,null,null,null,null,null,null,"Finalise design documentation ","00:00:00",4]
[null,"Obtain building approval (if applicable)",null,null,null,null,null,null,null,"Obtain building approval","00:00:00",4]
[null,"Construction Start Date & End Dates",null,null,null,null,null,null,null,"Construction Start Date & End Dates","00:00:00",4]
[null,"Open facility for public use",null,null,null,null,null,null,null,"Complete project ",{"$f":"D16","v":"00:00:00"},{"$f":"SUM(E16-D16)+4","v":4}]
[null,"Complete project (must be by 30 June 2020)",null,null,null,null,null,null,null,"Open facility for public use",{"$f":"D17","v":"00:00:00"},{"$f":"SUM(E17-D17)+4","v":4}]
[null,"Acquit funding (must be by 30 September 2020)",null,null,null,null,null,null,null,"Final acquittal of funding ","00:00:00",4]
[]
[]
[]
[null,"Click here to complete the Project costs "]

{"sheet":"GPPS Project Costs","index":1,"n_rows":86,"n_cols":28,"rows_kept":86,"cut":false,"hidden":false,"merged":[[9,1,9,2],[5,1,6,6],[40,1,42,2],[40,6,42,6],[28,1,30,2],[31,1,33,2],[34,1,36,2],[37,1,39,2],[28,6,30,6],[31,6,33,6],[34,6,36,6],[37,6,39,6],[16,1,18,2],[43,1,45,2],[0,3,0,11],[7,1,7,6],[43,6,45,6],[4,10,4,14],[12,10,12,13],[5,10,6,14],[10,12,11,12],[10,13,11,13],[40,10,42,13],[10,6,12,6],[9,10,9,14],[16,6,18,6],[19,6,21,6],[19,1,21,2],[25,1,27,2],[3,1,3,6],[2,1,2,3],[4,1,4,6],[13,1,15,2],[13,6,15,6],[5,7,6,9],[10,1,12,2],[13,10,13,11],[83,13,85,13],[79,10,80,13],[74,10,75,14],[76,10,78,13],[49,10,49,11],[54,10,54,11],[56,14,58,14],[81,10,81,13],[22,1,24,2],[22,6,24,6],[22,10,23,13],[25,6,27,6],[46,1,48,2],[51,2,51,5],[47,10,47,14],[22,14,23,14],[46,6,48,6],[81,1,81,5],[73,1,73,2],[50,14,51,14],[56,10,58,11],[69,1,69,5],[52,13,53,13],[56,1,56,5],[10,14,11,14],[10,10,11,11],[14,10,14,11],[15,10,15,11],[44,10,44,12],[44,13,44,14],[48,10,48,11],[17,10,17,11],[19,10,20,11],[18,10,18,11],[16,10,16,11],[19,13,20,13],[19,14,20,14],[43,10,43,14],[19,12,20,12],[21,10,21,13],[74,1,74,5],[56,13,58,13],[75,1,75,5],[76,1,76,5],[77,1,77,5],[78,1,78,5],[79,1,79,5],[50,2,50,4],[70,4,70,5],[54,2,54,5],[52,10,53,10],[52,11,53,11],[52,12,53,12],[50,12,51,12],[70,1,70,2],[52,14,53,14],[56,12,58,12],[81,24,81,26],[82,24,82,26],[83,24,83,26],[84,24,84,26],[25,10,27,13],[72,1,72,5],[83,10,85,12],[83,14,85,14],[55,2,55,5],[53,2,53,5],[46,10,46,12],[71,15,75,15],[83,1,84,5],[83,6,84,6],[50,13,51,13],[80,1,80,5],[71,1,71,2],[68,1,68,5],[52,2,52,5],[71,4,71,5],[50,10,51,10],[50,11,51,11]]}
[null,null,null,"Get Playing Places and Spaces - Project Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,1]
[null,null,null,{"$f":"'GPPS Project Plan'!B3:P3","v":"<enter your organisation name>"}]
[null,"Sport and Recreation\nDepartment of Housing and Public Works\n"]
[null,"INSTRUCTIONS\n\nThis spreadsheet works like a balance sheet - ENTER INFORMATION IN WHITE CELLS ONLY"]
[null,"Section 1. Project costs (expenditure)",null,null,null,null,null,null,null,null,"Section 2. Sources of funding contributions (if applicable)"]
[null,"Step 1 - Enter all of the the Project items, Supplier name and Cost details (GST Exclusive) in columns B-E.  Only include the total QS estimate if this has been used to estimate costs. \n\nStep 2 - Select the preferred quote for each work item by selecting a 1 in column F, to remove a 1 use the Backspace key\n\nStep 3 - Enter other costs in 51-56 (e.g. council and statutory fees, signage)\n\nStep 4 - Enter any in-kind support value (if applicable) in rows 61-68 (Note quotes and estimates will need to be attached to your application separately).\n\nStep 5 - Enter in any contingency or building escalation in cells D71 and D72 (note if the cell turns RED it is more than the\n             maximum % and this amount is deemed ineligible and will automatically be transferred to the ineligible\n             section. This will form part of the organisation's contribution and need to be funded by the applicant). \n\nStep 6 - Enter any ineligible items (if applicable) in rows 78-80.\n\nNOTE: Where there is a RED corner in a cell - there is a help instruction. Hover over this cell to read the instruction.",null,null,null,null,null,null,null,null,"Step 7 - Enter all funding contribution details (where contributions are coming from) in column M\n \nStep 8 - Select from drop down in column N for contribution/s (whether confirmed or not)\n\nStep 9 - Include the contribution amount in column O (do not include in-kind contributions, as these will automatically calculate in cell O11)\n\nStep 10 - Check whether cell O23 is highlighted green (surplus/balanced) or red (shortfall). if red, this will considered a shortfall in funding (Please ensure your contributions are sufficient to cover your required contribution. If Green you are indicating you wish to provide more financial contribution than you are required to and this surplus will be taken off the amount you are Requesting from SR at Cell O80.\n\nStep 11 - Scroll down to Section 3. Enter information to online application (row 82) to make sure your costs and contributions balance\n\nStep 12 - Enter the total project cost to the \"Enquire\" online application in Section 7. Ability to deliver - Project Budget\n\nStep 13 - Enter the total funding amount requested from the department to the \"Enquire\" online application in Section 7. Ability to deliver - Project Budget\n\nNOTE: If the organisation is NOT Registered for GST - Cell O84 - shows the amount of GST you will need to fund over and above any applicant contribution. This is not to be included within your funding amounts."]
[]
[null,"Did your organisation use the Facility costs fact sheet on the department's website to determine the project costs below?"]
[null,null,null,"https://www.qld.gov.au/recreation/sports/funding/getinthegame/getplaying/planning "]
[null,"Project items",null,"Supplier name","3 Quotes OR cost estimate/QS estimate for projects over $200,000 (GST Excl)","Choose \nonly 1\n supplier in each category","Preferred project cost (GST Excl)",null,null,null,"Funding contributions (GST exclusive)\n(Documents associated with financial and/or in-kind contributions (where required) are to be uploaded into the online application) ",null,null,null,null,null,null,null,null,null,null,"Select for list","Select for list"]
[null,"e.g. Site works (quotes)",null,"e.g. Get-a-Digger excavation",6000,null,{"$f":"IF(F11=1,E11, IF(F12=1,E12, IF(F13=1,E13, \"0\")))","v":5500},null,null,null,"Source of funds",null,"Details \n(List source name)","Status of funding \n(select from drop down)","Contribution amount ",null,null,null,null,null,null,"Select from drop down","Select from drop down"]
[null,null,null,"e.g. A Plus excavation",5500,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmed","Conditional Approval"]
[null,null,null,"e.g. Budget Dig n Move",4900,null,null,null,null,null,"In-kind contributions ",null,null,null,{"$f":"G69","v":0},null,{"$f":"SUM(R47:R49)","v":0},null,null,null,null,"Application Submitted","Approved "]
[null,"e.g. Site works (QS Estimate) for projects with a total project cost (less in-kind contributions) over $200,000 (GST exclusive). \n\nThese will be subject to open tender if successful. ",null,null,null,null,{"$f":"IF(F14=1,E14, IF(F15=1,E15, IF(F16=1,E16, \"0\")))","v":205000},null,null,null,"Organisation's financial contribution (allocated for the project)",null,null,"Select from drop down",0,null,null,null,null,null,null,"Application to be submitted"]
[null,null,null,"Jo Bloggs Quantity Surveyor",205000,1,null,null,null,null,"Loans (provide name of institution/ Qld Treasury Corp Loan etc.)",null,null,"Select from drop down",0]
[null,null,null,null,null,null,null,null,null,null,"Cash donations - third party contribution",null,null,"Select from drop down",0]
[null,"e.g. Site works (indicative cost estimate)",null,"Facility Cost Fact Sheet",200000,1,{"$f":"IF(H19>1,\"Error - Choose only 1 Quote\",IF(F17=1,E17,IF(F18=1,E18,IF(F19=1,E19,0))))","v":200000},null,null,null,"Local Government grants ",null,null,"Select from drop down",0]
[null,null,null,null,0,null,null,null,null,null,"Commonwealth Government grants",null,null,"Select from drop down",0,null,null,null,null,null,null,"Select from drop down"]
[null,null,null,null,0,null,null,{"$f":"SUM(F17:F19)","v":1},null,null,"Other grants",null,null,"Select from drop down",0,null,null,null,null,null,null,"Yes "]
[null,null,null,null,0,null,{"$f":"IF(H22>1,\"Error - Choose only 1 Quote\",IF(F20=1,E20,IF(F21=1,E21,IF(F22=1,E22,0))))","v":0},null,null,null,"Other Queensland Government agencies grants e.g. Gambling Community Benefit Fund \n(this will reduce the total eligible project cost)",null,null,"Select from drop down",0,null,null,null,null,null,null,"No"]
[null,null,null,null,0]
[null,null,null,null,0,null,null,{"$f":"SUM(F20:F22)","v":0},null,null,"Total Organisation's Contribution",null,null,null,{"$f":"SUM(O13:O21)","v":0}]
[null,null,null,null,0,null,{"$f":"IF(H25>1,\"Error - Choose only 1 Quote\",IF(F23=1,E23,IF(F24=1,E24,IF(F25=1,E25,0))))","v":0},null,null,null,"Contribution shortfall/surplus\n(Please be aware that any SURPLUS of funding shown here will be taken off the SR Requested Amount) ",null,null,null,{"$f":"O22-SUM(O51+O56+O57)","v":0}]
[null,null,null,null,0]
[null,null,null,null,0,null,null,{"$f":"SUM(F23:F25)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0]
[null,null,null,null,0,null,null,{"$f":"SUM(F26:F28)","v":0}]
[null,null,null,null,0,null,0,{"$f":"SUM(F27:F29)","v":0}]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0]
[null,null,null,null,0,null,0,0]
[null,null,null,null,0,null,null,null,null,null,"Auto calculation - for your information only. You are not able to edit these cells."]
[null,null,null,null,0,null,null,{"$f":"SUM(F47:F49)","v":0},null,null,null,null,"Eligible cost","Ineligible cost","Total cost"]
[null,"Other Costs: Statutory fees / Council related fees / signage",null,null,null,"Enter Signage Cost","Eligible Signage Cost",null,null,null,"Total eligible project cost (G58)(GST Excel) (minus other Qld Govt Funding (O20)",null,{"$f":"G73-O20","v":0},{"$f":"SUM(N51:N56)","v":0},{"$f":"SUM(M50:N50)","v":0}]
[null,"Signage (Departmental Signage - limit $1000)",null,null,null,0,{"$f":"IF(F51>1000,1000,F51)","v":0},null,null,null,"Organisation's minimum contribution toward the Eligible Project Cost\n= (20% X A) + (B) Ineligible costs",0.2,{"$f":"IF((($M$50*L51)<(G69)),(G69),(M50*L51))","v":0},{"$f":"G81","v":0},{"$f":"SUM(M51:N51)","v":0}]
[null,"Council fees \n(BA fees included in indicative cost estimates)",null,null,null,null,0]
[null,"Statutory fees \n(included in indicative cost estimates)",null,null,null,null,0,{"$f":"SUM(F51:F53)","v":0},null,null,"SRS Maximum funding contribution\n(Maximum $150,000)\n (80% X A)",0.8,{"$f":"IF(($M$50*L53)>(M50-G69),(M50-G69),(M50*L53))","v":0},null,{"$f":"IF(SUM(M53:N53)<=O55,SUM(M53:N53),O55)","v":0}]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,null,null,null,"Maximum Get Playing Places and Spaces Funding Available ",null,null,null,150000]
[null,null,null,null,null,null,0,{"$f":"SUM(F54:F56)","v":0},null,null,"Other Queensland Government Agencies contribution (O18)",null,null,{"$f":"O20","v":0},{"$f":"SUM(N56)","v":0}]
[null,"Project Costs (Subtotal)",null,null,null,null,{"$f":"SUM(G20:G56)","v":0},null,null,null,"Project Cost that exceeds the maximum funding of $150,000 must be met within the organisation's contribution",null,"$","$",{"$f":"SUM(M53-O53)","v":0}]
[null,"In-kind support item","Name/s of those supervising task and qualification","In-kind support detail","Rate ","Number of hours / days","Total cost (excluding GST)"]
[null,"Donation of bricks","Craig T, Builder (brick supplier)","Building bricks (5000)","NA",null,2525]
[null,"Draftsman","John S, Builder (architect)","Plans drawn for approval ",100,"40 hours",4000]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,"Total In-kind Support",null,null,null,null,{"$f":"SUM(G61:G68)","v":0}]
[null,"Subtotal eligible cost (GST exclusive) ",null,null,null,null,{"$f":"G69+G57","v":0}]
[null,"Contingency\n(If not included in your QS or Quotes)",null,0,"Maximum 10%",null,{"$f":"IF(D71=\" \",\" \",IF($G$70*0.1>=D71,D71,$G$70*0.1))","v":0},null,null,null,"Ensure that Building and Escalation costs have not been included within Quotes or QS Estimate already (G42)"]
[null,"Building escalation\n(Required for indicative cost estimates and if not included in your QS or Quotes)",null,0,"Maximum 5 %",null,{"$f":"IF(D72=\" \",\" \",IF($G$70*0.05>=D72,D72,$G$70*0.05))","v":0}]
[null," TOTAL ELIGIBLE PROJECT COST  (GST Exclusive) (A) ",null,null,null,null,{"$f":"SUM(G70:G72)","v":0}]
[null,"Ineligible items (guidelines section 10.0)",null,"All ineligible items are to be paid for within your organisation's contribution"]
[null,"Contingency (over 10%) ",null,null,null,null,{"$f":"D71-G71","v":0},null,null,null,"Section 3. Enter information to online application"]
[null,"Building escalation (over 5%)",null,null,null,null,{"$f":"D72-G72","v":0}]
[null,"Signage (exceeds $1000)",null,null,null,null,{"$f":"F51-G51","v":0},null,null,null,"TOTAL ORGANISATION CONTRIBUTION\nDocuments associated with financial and/or in-kind contributions (where required) are to be uploaded in the online application ",null,null,null,{"$f":"O22","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,"TOTAL AMOUNT REQUESTED FROM DEPARTMENT\nEnter this figure into 'Project Budget - Get Playing Places and Spaces' Section of the online application",null,null,null,{"$f":"O53","v":0}]
[null,"Total Ineligible Cost (GST Exclusive) Not included in Eligible project costs (B)",null,null,null,null,{"$f":"SUM(G75:G80)","v":0}]
[null,"TOTAL PROJECT COSTS (GST exclusive) (A+B)",null,null,null,null,{"$f":"G81+G73","v":0},null,null,null,"TOTAL PROJECT COST\nEnter this figure into 'Project Budget - Get Playing Places and Spaces' Section of the online application",null,null,null,{"$f":"SUM(O77:O81)","v":0},{"$f":"IF(G82=O82,\"Your Project Costs and Contributions Balance\",\"Action - review your contributions if there is a shortfall or a surplus!\")","v":"Your Project Costs and Contributions Balance"},null,{"$f":"SUM(M51+O57)-O13","v":0},{"$f":"IF(P78<=0,R82,P78)","v":0},null,null,null,null,null,"Requested",null,null,{"$f":"O80","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-Kind",null,null,{"$f":"O13","v":0}]
[null,"All projects with a Total project cost (less in-kind contribution/s) over $200,000 (GST exclusive) will be required to undertake a public tender process or use Local Buy supply arrangements. See section 14 of the guidelines.",null,null,null,null,200000,null,null,null,"All funds and project costs should be GST exclusive. Organisations that are not registered for GST will be required to meet the GST costs as per section 16.0 of the guidelines. ",null,null,"GST for this project (auto calculation) =",{"$f":"(O82/10)","v":0},null,null,null,null,null,null,null,null,null,"Other",null,null,{"$f":"SUM(M51+O57)-O13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(AB82:AB84)","v":0}]
[null,null,{"$f":"IF(G82-G69>=G84,\"QS Estimate is required as this project will need to go to Open Tender\",\"Quotes for each work item are required only\")","v":"Quotes for each work item are required only"},null,null,null,{"$f":"G82-G69","v":0}]

{"sheet":"GPPS Project Costs Assessment","index":2,"n_rows":90,"n_cols":432,"rows_kept":90,"cut":false,"hidden":true,"merged":[[72,20,72,23],[72,25,72,28],[65,20,65,28],[66,20,69,28],[70,20,71,23],[70,25,71,28],[78,20,79,23],[78,25,79,28],[87,20,87,22],[87,25,87,27],[85,25,85,28],[85,20,85,23],[73,20,77,23],[73,25,77,28],[75,16,76,16],[80,1,80,5],[81,1,81,5],[79,16,80,16],[81,10,81,13],[83,1,84,5],[83,6,84,6],[83,10,85,12],[83,13,85,13],[83,14,85,14],[72,15,76,15],[75,1,75,5],[76,1,76,5],[77,1,77,5],[78,1,78,5],[79,1,79,5],[72,1,72,5],[73,1,73,2],[74,1,74,5],[74,10,75,14],[76,10,78,13],[79,10,80,13],[54,2,54,5],[55,2,55,5],[52,14,53,14],[54,10,54,11],[69,1,69,5],[71,1,71,2],[71,4,71,5],[56,1,56,5],[56,10,58,11],[56,12,58,12],[56,13,58,13],[56,14,58,14],[68,1,68,5],[70,1,70,2],[70,4,70,5],[49,10,49,11],[52,2,52,5],[50,2,50,4],[50,10,51,10],[50,11,51,11],[50,12,51,12],[50,13,51,13],[50,14,51,14],[51,2,51,5],[52,10,53,10],[52,11,53,11],[52,12,53,12],[52,13,53,13],[53,2,53,5],[17,10,17,11],[18,10,18,11],[16,10,16,11],[14,10,14,11],[15,10,15,11],[13,1,15,2],[13,6,15,6],[13,10,13,11],[16,1,18,2],[16,6,18,6],[4,1,4,6],[0,3,0,11],[2,1,2,3],[3,1,3,6],[4,10,4,14],[5,1,6,6],[5,7,6,9],[5,10,6,14],[7,1,7,6],[43,1,45,2],[43,6,45,6],[43,10,43,14],[44,10,44,12],[44,13,44,14],[46,1,48,2],[46,6,48,6],[46,10,46,12],[47,10,47,14],[48,10,48,11],[9,1,9,2],[9,10,9,14],[10,1,12,2],[10,6,12,6],[10,10,11,11],[10,12,11,12],[10,13,11,13],[10,14,11,14],[12,10,12,13],[21,10,21,13],[22,1,24,2],[22,6,24,6],[22,10,23,13],[22,14,23,14],[25,1,27,2],[25,6,27,6],[25,10,27,13],[28,1,30,2],[28,6,30,6],[19,1,21,2],[19,6,21,6],[19,10,20,11],[19,12,20,12],[19,14,20,14],[19,13,20,13],[31,1,33,2],[31,6,33,6],[34,1,36,2],[34,6,36,6],[37,1,39,2],[37,6,39,6],[40,1,42,2],[40,6,42,6],[40,10,42,13]]}
[null,null,null,"Get Playing Places and Spaces - Project Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select for list","Select for list"]
[null,null,null,{"$f":"'GPPS Project Plan'!B3:P3","v":"<enter your organisation name>"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select from drop down","Select from drop down"]
[null,"Sport and Recreation\nDepartment of Housing and Public Works\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmed","Conditional Approval"]
[null,"INSTRUCTIONS\n\nThis spreadsheet works like a balance sheet - ENTER INFORMATION IN WHITE CELLS ONLY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application Submitted","Approved "]
[null,"Section 1. Project costs (expenditure)",null,null,null,null,null,null,null,null,"Section 2. Sources of funding contributions (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application to be submitted"]
[null,"Section 1. Project Costs\nStep 1 - Review all Project Items and preferred Quotes, comparing to supporting documentation attached to the application\n\nStep 2 - Review all  other costs in 51-56\n\nStep 3 - Review in-kind support value in rows 61-68\n\nStep 4 - Review contingency or building escalation in cells D71 and D72 (note if the cell turns RED it is more than the maximum\n                %  - anything over this amount is deemed ineligible and will automatically be transferred to the ineligible cells \n                (in rows 78-80) and will be funded by the applicant)\n\nStep 5 - If you identify any inelgible items Enter them in rows 78-80\n\nNote: All the information entered by the applicant is reflected within white spaces and is editable by you as the assessor.  Once you type over it - it will reflect what you have entered.\n",null,null,null,null,null,null,null,null,"Section 2. Sources of Funding Contributions\nStep 6 - Review all funding details in column M and contribution amount in column O (in-kind contributions will automically calculate in cell O11) comparing \n                to evidenced documentation attached to the application\n\nStep 7 - Check whether cell O23 is highlighted green or red indicating a shortfall or surplus\n               \nStep 7 - Scroll down to Section 3.\n\nStep 8 - Check whether Total Project Costs and Project Funding Sources balance\n\nStep 9 - Enter the information to Enquire Budget Breakdown as listed in Section 4.\n\nStep 10 -Save your Assessment Project Costs and upload it into Enquire in the Ability to deliver assessment section."]
[]
[null,"Did your organisation use the Facility costs fact sheet on the department's website to determine the project costs below? \n"]
[null,null,null,"https://www.qld.gov.au/recreation/sports/funding/getinthegame/getplaying/planning ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select from drop down"]
[null,"Project items",null,"Supplier name","3 Quotes OR cost estimate/QS estimate for projects over $200,000 (GST Excl)","Choose \nonly 1\n supplier in each category","Preferred project cost (GST Excl)",null,null,null,"Funding contributions (GST exclusive)\n(Documents associated with financial and/or in-kind contributions (where required) are to be uploaded into the online application) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select for list"]
[null,"e.g. Site works (quotes)",null,"e.g. Get-a-Digger excavation",6000,null,{"$f":"IF(F11=1,E11, IF(F12=1,E12, IF(F13=1,E13, \"0\")))","v":5500},null,null,null,"Source of funds",null,"Details \n(List source name)","Status of funding \n(select from drop down)","Contribution amount ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select from drop down"]
[null,null,null,"e.g. A Plus excavation",5500,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmed"]
[null,null,null,"e.g. Budget Dig n Move",4900,null,null,null,null,null,"In-kind contributions ",null,null,null,{"$f":"G69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application Submitted"]
[null,"e.g. Site works (QS Estimate) for projects with a total project cost (less in-kind contributions) over $200,000 (GST exclusive). \n\nThese will be subject to open tender if successful. ",null,null,null,null,{"$f":"IF(F14=1,E14, IF(F15=1,E15, IF(F16=1,E16, \"0\")))","v":205000},null,null,null,"Organisation's financial contribution (allocated for the project)",null,{"$f":"'GPPS Project Costs'!M14","v":0},{"$f":"'GPPS Project Costs'!N14","v":"Select from drop down"},{"$f":"'GPPS Project Costs'!O14","v":0},null,{"$f":"SUM(R48:R50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Application to be submitted"]
[null,null,null,"Jo Bloggs Quantity Surveyor",205000,1,null,null,null,null,"Loans (provide name of institution/ Qld Treasury Corp Loan etc.)",null,{"$f":"'GPPS Project Costs'!M15","v":0},{"$f":"'GPPS Project Costs'!N15","v":"Select from drop down"},{"$f":"'GPPS Project Costs'!O15","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Cash donations - third party contribution",null,{"$f":"'GPPS Project Costs'!M16","v":0},{"$f":"'GPPS Project Costs'!N16","v":"Select from drop down"},{"$f":"'GPPS Project Costs'!O16","v":0}]
[null,"e.g. Site works (indicative cost estimate)",null,"Facility Cost Fact Sheet",200000,1,{"$f":"IF(H19>1,\"Error - Choose only 1 Quote\",IF(F17=1,E17,IF(F18=1,E18,IF(F19=1,E19,0))))","v":200000},null,null,null,"Local Government grants ",null,{"$f":"'GPPS Project Costs'!M17","v":0},{"$f":"'GPPS Project Costs'!N17","v":"Select from drop down"},{"$f":"'GPPS Project Costs'!O17","v":0}]
[null,null,null,null,0,null,null,null,null,null,"Commonwealth Government grants",null,{"$f":"'GPPS Project Costs'!M18","v":0},{"$f":"'GPPS Project Costs'!N18","v":"Select from drop down"},{"$f":"'GPPS Project Costs'!O18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select from drop down"]
[null,null,null,null,0,null,null,{"$f":"SUM(F17:F19)","v":1},null,null,"Other grants",null,{"$f":"'GPPS Project Costs'!M19","v":0},{"$f":"'GPPS Project Costs'!N19","v":"Select from drop down"},{"$f":"'GPPS Project Costs'!O19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes "]
[null,{"$f":"'GPPS Project Costs'!B20:C22","v":0},null,{"$f":"'GPPS Project Costs'!D20","v":0},{"$f":"'GPPS Project Costs'!E20","v":0},{"$f":"'GPPS Project Costs'!F20","v":0},{"$f":"IF(H22>1,\"Error - Choose only 1 Quote\",IF(F20=1,E20,IF(F21=1,E21,IF(F22=1,E22,0))))","v":0},null,null,null,"Other Queensland Government agencies grants e.g. Gambling Community Benefit Fund \n(this will reduce the total eligible project cost)",null,{"$f":"'GPPS Project Costs'!M20:M21","v":0},{"$f":"'GPPS Project Costs'!N20","v":"Select from drop down"},{"$f":"'GPPS Project Costs'!O20:O21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,{"$f":"'GPPS Project Costs'!D21","v":0},{"$f":"'GPPS Project Costs'!E21","v":0},{"$f":"'GPPS Project Costs'!F21","v":0}]
[null,null,null,{"$f":"'GPPS Project Costs'!D22","v":0},{"$f":"'GPPS Project Costs'!E22","v":0},{"$f":"'GPPS Project Costs'!F22","v":0},null,{"$f":"SUM(F20:F22)","v":0},null,null,"Total Organisation's Contribution",null,null,null,{"$f":"SUM(O13:O21)","v":0}]
[null,{"$f":"'GPPS Project Costs'!B23:C25","v":0},null,{"$f":"'GPPS Project Costs'!D23","v":0},{"$f":"'GPPS Project Costs'!E23","v":0},1,{"$f":"IF(H25>1,\"Error - Choose only 1 Quote\",IF(F23=1,E23,IF(F24=1,E24,IF(F25=1,E25,0))))","v":0},null,null,null,"Contribution shortfall/surplus\n(Please be aware that any SURPLUS of funding shown here will be taken off the SR Requested Amount) ",null,null,null,{"$f":"O22-SUM(O51+O56+O57)","v":0}]
[null,null,null,{"$f":"'GPPS Project Costs'!D24","v":0},{"$f":"'GPPS Project Costs'!E24","v":0},{"$f":"'GPPS Project Costs'!F24","v":0}]
[null,null,null,{"$f":"'GPPS Project Costs'!D25","v":0},{"$f":"'GPPS Project Costs'!E25","v":0},{"$f":"'GPPS Project Costs'!F25","v":0},null,{"$f":"SUM(F23:F25)","v":1}]
[null,{"$f":"'GPPS Project Costs'!B26:C28","v":0},null,{"$f":"'GPPS Project Costs'!D26","v":0},{"$f":"'GPPS Project Costs'!E26","v":0},{"$f":"'GPPS Project Costs'!F26","v":0},0]
[null,null,null,{"$f":"'GPPS Project Costs'!D27","v":0},{"$f":"'GPPS Project Costs'!E27","v":0},{"$f":"'GPPS Project Costs'!F27","v":0}]
[null,null,null,{"$f":"'GPPS Project Costs'!D28","v":0},{"$f":"'GPPS Project Costs'!E28","v":0},{"$f":"'GPPS Project Costs'!F28","v":0},null,{"$f":"SUM(F26:F28)","v":0}]
[null,{"$f":"'GPPS Project Costs'!B29:C31","v":0},null,{"$f":"'GPPS Project Costs'!D29","v":0},{"$f":"'GPPS Project Costs'!E29","v":0},{"$f":"'GPPS Project Costs'!F29","v":0},0,{"$f":"SUM(F27:F29)","v":0}]
[null,null,null,{"$f":"'GPPS Project Costs'!D30","v":0},{"$f":"'GPPS Project Costs'!E30","v":0},{"$f":"'GPPS Project Costs'!F30","v":0},null,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D31","v":0},{"$f":"'GPPS Project Costs'!E31","v":0},{"$f":"'GPPS Project Costs'!F31","v":0},null,0]
[null,{"$f":"'GPPS Project Costs'!B32:C34","v":0},null,{"$f":"'GPPS Project Costs'!D32","v":0},{"$f":"'GPPS Project Costs'!E32","v":0},{"$f":"'GPPS Project Costs'!F32","v":0},0,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D33","v":0},{"$f":"'GPPS Project Costs'!E33","v":0},{"$f":"'GPPS Project Costs'!F33","v":0},null,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D34","v":0},{"$f":"'GPPS Project Costs'!E34","v":0},{"$f":"'GPPS Project Costs'!F34","v":0},null,0]
[null,{"$f":"'GPPS Project Costs'!B35:C37","v":0},null,{"$f":"'GPPS Project Costs'!D35","v":0},{"$f":"'GPPS Project Costs'!E35","v":0},{"$f":"'GPPS Project Costs'!F35","v":0},0,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D36","v":0},{"$f":"'GPPS Project Costs'!E36","v":0},{"$f":"'GPPS Project Costs'!F36","v":0},null,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D37","v":0},{"$f":"'GPPS Project Costs'!E37","v":0},{"$f":"'GPPS Project Costs'!F37","v":0},null,0]
[null,{"$f":"'GPPS Project Costs'!B38:C40","v":0},null,{"$f":"'GPPS Project Costs'!D38","v":0},{"$f":"'GPPS Project Costs'!E38","v":0},{"$f":"'GPPS Project Costs'!F38","v":0},0,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D39","v":0},{"$f":"'GPPS Project Costs'!E39","v":0},{"$f":"'GPPS Project Costs'!F39","v":0},null,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D40","v":0},{"$f":"'GPPS Project Costs'!E40","v":0},{"$f":"'GPPS Project Costs'!F40","v":0},null,0]
[null,{"$f":"'GPPS Project Costs'!B41:C43","v":0},null,{"$f":"'GPPS Project Costs'!D41","v":0},{"$f":"'GPPS Project Costs'!E41","v":0},{"$f":"'GPPS Project Costs'!F41","v":0},0,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D42","v":0},{"$f":"'GPPS Project Costs'!E42","v":0},{"$f":"'GPPS Project Costs'!F42","v":0},null,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D43","v":0},{"$f":"'GPPS Project Costs'!E43","v":0},{"$f":"'GPPS Project Costs'!F43","v":0},null,0]
[null,{"$f":"'GPPS Project Costs'!B44:C46","v":0},null,{"$f":"'GPPS Project Costs'!D44","v":0},{"$f":"'GPPS Project Costs'!E44","v":0},{"$f":"'GPPS Project Costs'!F44","v":0},0,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D45","v":0},{"$f":"'GPPS Project Costs'!E45","v":0},{"$f":"'GPPS Project Costs'!F45","v":0},null,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D46","v":0},{"$f":"'GPPS Project Costs'!E46","v":0},{"$f":"'GPPS Project Costs'!F46","v":0},null,0]
[null,{"$f":"'GPPS Project Costs'!B47:C49","v":0},null,{"$f":"'GPPS Project Costs'!D47","v":0},{"$f":"'GPPS Project Costs'!E47","v":0},{"$f":"'GPPS Project Costs'!F47","v":0},0,0]
[null,null,null,{"$f":"'GPPS Project Costs'!D48","v":0},{"$f":"'GPPS Project Costs'!E48","v":0},{"$f":"'GPPS Project Costs'!F48","v":0},null,null,null,null,"Auto calculation - for your information only. You are not able to edit these cells."]
[null,null,null,{"$f":"'GPPS Project Costs'!D49","v":0},{"$f":"'GPPS Project Costs'!E49","v":0},{"$f":"'GPPS Project Costs'!F49","v":0},null,{"$f":"SUM(F47:F49)","v":0},null,null,null,null,"Eligible cost","Ineligible cost","Total cost"]
[null,"Other Costs: Statutory fees / Council related fees / signage",null,null,null,"Enter Signage Cost","Eligible Signage Cost",null,null,null,"Total eligible project cost (G58)(GST Excel) (minus other Qld Govt Funding (O20)",null,{"$f":"G73-O20","v":0},{"$f":"SUM(N51:N56)","v":0},{"$f":"SUM(M50:N50)","v":0}]
[null,"Signage (Departmental Signage - limit $1000)",{"$f":"'GPPS Project Costs'!C51:E51","v":0},null,null,{"$f":"'GPPS Project Costs'!F51","v":0},{"$f":"IF(F51>1000,1000,F51)","v":0},null,null,null,"Organisation's minimum contribution toward the Eligible Project Cost\n= (20% X A) + (B) Ineligible costs",0.2,{"$f":"IF((($M$50*L51)<(G69)),(G69),(M50*L51))","v":0},{"$f":"G81","v":0},{"$f":"SUM(M51:N51)","v":0}]
[null,"Council fees \n(BA fees included in indicative cost estimates)",{"$f":"'GPPS Project Costs'!C52:F52","v":0},null,null,null,{"$f":"'GPPS Project Costs'!G52","v":0}]
[null,"Statutory fees \n(included in indicative cost estimates)",{"$f":"'GPPS Project Costs'!C53:F53","v":0},null,null,null,{"$f":"'GPPS Project Costs'!G53","v":0},{"$f":"SUM(F51:F53)","v":0},null,null,"SRS Maximum funding contribution\n(Maximum $150,000)\n (80% X A)",0.8,{"$f":"IF(($M$50*L53)>(M50-G69),(M50-G69),(M50*L53))","v":0},null,{"$f":"IF(SUM(M53:N53)<=O55,SUM(M53:N53),O55)","v":0}]
[null,{"$f":"'GPPS Project Costs'!B54","v":0},{"$f":"'GPPS Project Costs'!C54:F54","v":0},null,null,null,{"$f":"'GPPS Project Costs'!G54","v":0},0]
[null,{"$f":"'GPPS Project Costs'!B55","v":0},{"$f":"'GPPS Project Costs'!C55:F55","v":0},null,null,null,{"$f":"'GPPS Project Costs'!G55","v":0},null,null,null,"Maximum Get Playing Places and Spaces Funding Available ",null,null,null,150000]
[null,{"$f":"'GPPS Project Costs'!B56","v":0},{"$f":"'GPPS Project Costs'!C56:F56","v":0},null,null,null,{"$f":"'GPPS Project Costs'!G56","v":0},{"$f":"SUM(F54:F56)","v":0},null,null,"Other Queensland Government Agencies contribution (O18)",null,null,{"$f":"O20","v":0},{"$f":"SUM(N56)","v":0}]
[null,"Project Costs (Subtotal)",null,null,null,null,{"$f":"SUM(G20:G56)","v":0},null,null,null,"Project Cost that exceeds the maximum funding of $150,000 must be met within the organisation's contribution",null,"$","$",{"$f":"SUM(M53-O53)","v":0}]
[null,"In-kind support item","Name/s of those supervising task and qualification","In-kind support detail","Rate ","Number of hours / days","Total cost (excluding GST)"]
[null,"Donation of bricks","Craig T, Builder (brick supplier)","Building bricks (5000)","NA",null,2525]
[null,"Draftsman","John S, Builder (architect)","Plans drawn for approval ",100,"40 hours",4000]
[null,{"$f":"'GPPS Project Costs'!B61","v":0},{"$f":"'GPPS Project Costs'!C61","v":0},{"$f":"'GPPS Project Costs'!D61","v":0},{"$f":"'GPPS Project Costs'!E61","v":0},{"$f":"'GPPS Project Costs'!F61","v":0},{"$f":"'GPPS Project Costs'!G61","v":0}]
[null,{"$f":"'GPPS Project Costs'!B62","v":0},{"$f":"'GPPS Project Costs'!C62","v":0},{"$f":"'GPPS Project Costs'!D62","v":0},{"$f":"'GPPS Project Costs'!E62","v":0},{"$f":"'GPPS Project Costs'!F62","v":0},{"$f":"'GPPS Project Costs'!G62","v":0}]
[null,{"$f":"'GPPS Project Costs'!B63","v":0},{"$f":"'GPPS Project Costs'!C63","v":0},{"$f":"'GPPS Project Costs'!D63","v":0},{"$f":"'GPPS Project Costs'!E63","v":0},{"$f":"'GPPS Project Costs'!F63","v":0},{"$f":"'GPPS Project Costs'!G63","v":0}]
[null,{"$f":"'GPPS Project Costs'!B64","v":0},{"$f":"'GPPS Project Costs'!C64","v":0},{"$f":"'GPPS Project Costs'!D64","v":0},{"$f":"'GPPS Project Costs'!E64","v":0},{"$f":"'GPPS Project Costs'!F64","v":0},{"$f":"'GPPS Project Costs'!G64","v":0}]
[null,{"$f":"'GPPS Project Costs'!B65","v":0},{"$f":"'GPPS Project Costs'!C65","v":0},{"$f":"'GPPS Project Costs'!D65","v":0},{"$f":"'GPPS Project Costs'!E65","v":0},{"$f":"'GPPS Project Costs'!F65","v":0},{"$f":"'GPPS Project Costs'!G65","v":0}]
[null,{"$f":"'GPPS Project Costs'!B66","v":0},{"$f":"'GPPS Project Costs'!C66","v":0},{"$f":"'GPPS Project Costs'!D66","v":0},{"$f":"'GPPS Project Costs'!E66","v":0},{"$f":"'GPPS Project Costs'!F66","v":0},{"$f":"'GPPS Project Costs'!G66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Section 4"]
[null,{"$f":"'GPPS Project Costs'!B67","v":0},{"$f":"'GPPS Project Costs'!C67","v":0},{"$f":"'GPPS Project Costs'!D67","v":0},{"$f":"'GPPS Project Costs'!E67","v":0},{"$f":"'GPPS Project Costs'!F67","v":0},{"$f":"'GPPS Project Costs'!G67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Assessors are required to enter this data into Enquire Budget Breakdown. \nYou must read the Handbook instructions prior to commencing these steps."]
[null,{"$f":"'GPPS Project Costs'!B68","v":0},{"$f":"'GPPS Project Costs'!C68","v":0},{"$f":"'GPPS Project Costs'!D68","v":0},{"$f":"'GPPS Project Costs'!E68","v":0},{"$f":"'GPPS Project Costs'!F68","v":0},{"$f":"'GPPS Project Costs'!G68","v":0}]
[null,"Total In-kind Support",null,null,null,null,{"$f":"SUM(G61:G68)","v":0}]
[null,"Subtotal eligible cost (GST exclusive) ",null,null,null,null,{"$f":"G69+G57","v":0}]
[null,"Contingency\n(If not included in your QS or Quotes)",null,{"$f":"'GPPS Project Costs'!D71","v":0},"Maximum 10%",null,{"$f":"IF(D71=\" \",\" \",IF($G$70*0.1>=D71,D71,$G$70*0.1))","v":0},null,null,null,"Ensure that Building and Escalation costs have not been included within Quotes or QS Estimate already (G42)",null,null,null,null,null,null,null,null,null,"Step 1 - Enter this at application.",null,null,null,null,"Step 2 - Copy to reviewed - IF ALL ELIGIBLE AND CORRECT - SAVE - YOUR JOB IS DONE."]
[null,"Building escalation\n(Required for indicative cost estimates and if not included in your QS or Quotes)",null,{"$f":"'GPPS Project Costs'!D72","v":0},"Maximum 5 %",null,{"$f":"IF(D72=\" \",\" \",IF($G$70*0.05>=D72,D72,$G$70*0.05))","v":0}]
[null," TOTAL ELIGIBLE PROJECT COST  (GST Exclusive) (A) ",null,null,null,null,{"$f":"SUM(G70:G72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"APPLICATION",null,null,null,null,"REVIEWED"]
[null,"Ineligible items (guidelines section 10.0)",null,"All ineligible items are to be paid for within your organisation's contribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If the applicant has indicated they intend to contribute above their required contribution. Please confirm they have the funds to support this.",null,null,null,null,"If the applicant has indicated they intend to contribute above their required contribution. Please confirm they have the funds to support this."]
[null,"Contingency (over 10%) ",null,null,null,null,{"$f":"D71-G71","v":0},null,null,null,"Section 3. Enter information to online application"]
[null,"Building escalation (over 5%)",null,null,null,null,{"$f":"D72-G72","v":0},null,null,null,null,null,null,null,null,null,"Reduced Requested Amount "]
[null,"Signage (exceeds $1000)",null,null,null,null,{"$f":"F51-G51","v":0},null,null,null,"TOTAL ORGANISATION CONTRIBUTION\nDocuments associated with financial and/or in-kind contributions (where required) are to be uploaded in the online application ",null,null,null,{"$f":"O22","v":0}]
[null,{"$f":"'GPPS Project Costs'!B78:F78","v":0},null,null,null,null,{"$f":"'GPPS Project Costs'!G78","v":0}]
[null,{"$f":"'GPPS Project Costs'!B79:F79","v":0},null,null,null,null,{"$f":"'GPPS Project Costs'!G79","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N79+O85","v":0},null,null,null,"Assessor to add the below to Enquire Budget Breakdown - APPLICATION Section",null,null,null,null,"Assessor to add the below to Enquire Budget Breakdown - REVIEWED Section"]
[null,{"$f":"'GPPS Project Costs'!B80:F80","v":0},null,null,null,null,{"$f":"'GPPS Project Costs'!G80","v":0},null,null,null,"TOTAL AMOUNT REQUESTED FROM DEPARTMENT\nEnter this figure into 'Project Budget - Get Playing Places and Spaces' Section of the online application",null,null,null,{"$f":"O53","v":0},null,"Increased Contribution \ndue to Surplus"]
[null,"Total Ineligible Cost (GST Exclusive) Not included in Eligible project costs (B)",null,null,null,null,{"$f":"SUM(G75:G80)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Eligible",null,null,"Tick Yes",null,"Eligible",null,null,"Tick Yes"]
[null,"TOTAL PROJECT COSTS (GST exclusive) (A+B)",null,null,null,null,{"$f":"G81+G73","v":0},null,null,null,"TOTAL PROJECT COST\nEnter this figure into 'Project Budget - Get Playing Places and Spaces' Section of the online application",null,null,null,{"$f":"SUM(O77:O81)","v":0},{"$f":"IF(G82=O82,\"Your Project Costs and Contributions Balance\",\"Action - review your contributions if there is a shortfall or a surplus!\")","v":"Your Project Costs and Contributions Balance"},{"$f":"F84-Q79","v":0},null,null,null,"Requested",null,null,{"$f":"'GPPS Project Costs'!O80","v":0},null,"Requested",null,null,{"$f":"O53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q82+Q79","v":0},null,{"$f":"SUM(L53+N59)-N30","v":0.8},{"$f":"IF(O80<=0,S83,O80)","v":0.8},"In-Kind",null,null,{"$f":"'GPPS Project Costs'!O13","v":0},null,"In-Kind",null,null,{"$f":"O13","v":0}]
[null,"All projects with a Total project cost (less in-kind contribution/s) over $200,000 (GST exclusive) will be required to undertake a public tender process or use Local Buy supply arrangements. See section 14 of the guidelines.",null,null,null,null,200000,null,null,null,"All funds and project costs should be GST exclusive. Organisations that are not registered for GST will be required to meet the GST costs as per section 16.0 of the guidelines. ",null,null,"GST for this project (auto calculation) =",{"$f":"(O82/10)","v":0},null,null,null,null,null,"Other",null,null,{"$f":"'GPPS Project Costs'!O22-'GPPS Project Costs'!O13","v":0},null,"Other",null,null,{"$f":"O22-O13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(X82:X84)","v":0},null,"Total",null,null,{"$f":"SUM(AC82:AC84)-AC88","v":0}]
[null,null,{"$f":"IF(G82-G69>=G84,\"QS Estimate is required as this project will need to go to Open Tender\",\"Quotes for each work item are required only\")","v":"Quotes for each work item are required only"},null,null,null,{"$f":"G82-G69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Step 3 - If the applicant has identified Ineligibles - Add an new INELIGIBLE budget line item.",null,null,null,null,"Step 4 - If the applicant has identified Ineligibles -copy the ineligible amount to the Reviewed / Or if you have identified any ineligibles please add an INELIGIBLE budget line."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ineligible",null,null,"Tick No",null,"Ineligible",null,null,"Tick No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Requested",null,null,{"$f":"'GPPS Project Costs'!G81","v":0},null,"Requested",null,null,{"$f":"N50","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Cost",null,null,{"$f":"X88+X85","v":0},null,"Total Project Cost",null,null,{"$f":"AC88+AC85","v":0}]